Shadee Corporation expects to sell $530$ sun shades in May and $370$ in June. Each shade sells for $$141.$ Shadee's

beginning and ending finished goods inventories for May are $65$ and $50$ shades, respectively. Ending finished goods

inventory for June will be $70$ shades.

Each shade requires a total of $$50\mathrm{.}00$ in direct materials that includes $4$ adjustable poles that cost $$5\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 $$13$ per hour. Additionally, Shadee's

fixed manufacturing overhead is $$10,000$ per month, and variable manufacturing overhead is $$10$ per unit produced.

Additional information:

Selling costs are expected to be $7$ percent of sales.

Fixed administrative expenses per month total $$1,500.$

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.