This is my 3rd time submitting this question; they keep giving me values that are wrong. Having a really hard time trying to figure this problem out

Required information [The following information applies to the questions displayed below] Shadee Corporation expects to sell 580 sun shades in May and 400 in June. Each shade sells for $160. Shadee's beginning and ending finished goods inventories for May are 75 and 40 shades, respectively. Ending finished goods Inventory for June will be 60 shades. Each shade requires a total of $60.00 in direct materials that includes 4 adjustable poles that cost $10.00 each. Shadee expects to have 120 in direct materials inventory on May 1, 90 poles in inventory on May 31, and 120 poles in inventory on June 30. Suppose that each shade takes three direct labor hour to produce and Shadee pays its workers $14 pcr hour. Additionally, Shadee's fixed manufacturing overhead is $11,000 per month, and variable manufacturing overhead is $15 per unit produced. Additional information: - Selling costs are expected to be 9 percent of sales. - Fixed administrative expenses per month total $1,500 Required: Prepare Shadee's budgeted income statement for the months of May and June. Note: Do not round your intermediate calculations. Round your answers to 2 decimal places. Answer is not complete