Shadee Corporation expects to sell $530$ sun shades in May and $430$ in June. Each shade sells for $$154.$ Shadee's beginning and ending finished goods inventories for May are $70$ and $50$ shades, respectively. Ending finished goods inventory for June will be $55$ shades.

E$8-9($Algo$)$ Preparing Selling and Administrative Expense Budget $[$LO $8-3$g$]$

Each shade requires a total of $$50\mathrm{.}00$ in direct materials that includes $4$ adjustable poles that cost $$10\mathrm{.}00$ each. Shadee expects to have $130$ in direct materials inventory on May $1,90$ poles in inventory on May $31,$ and $110$ poles in inventory on June $30.$

Suppose that each shade takes three direct labor hour to produce and Shadee pays its workers $$15$ per hour. Additionally, Shadee's fixed manufacturing overhead is $$12,000$ per month, and variable manufacturing overhead is $$14$ per unit produced.

Additional information:

Selling costs are expected to be $12$ percent of sales.

Fixed administrative expenses per month total $$1,700.$

Required:

Prepare Shadee's selling and administrative expense budget for May and June.

Note: Do not round your intermediate calculations. Round your answers to $2$ decimal places.

$\backslash$table$[[,$May,June$],[$Budgeted Selling and Administrative Expenses,,$]]$