50.1K

Verified Solution

Link Copied!

[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear feet of bamboo, which costs $2.50 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $14 per hour. Iguana has the following inventory policies:

Ending finished goods inventory should be 40 percent of next months sales.

Ending raw materials inventory should be 30 percent of next months production.

Expected unit sales (frames) for the upcoming months follow:

March	315
April	330
May	380
June	480
July	455
August	505

Variable manufacturing overhead is incurred at a rate of $0.60 per unit produced. Annual fixed manufacturing overhead is estimated to be $7,200 ($600 per month) for expected production of 3,000 units for the year. Selling and administrative expenses are estimated at $650 per month plus $0.50 per unit sold. Iguana, Inc., had $11,000 cash on hand on April 1. Of its sales, 80 percent is in cash. Of the credit sales, 50 percent is collected during the month of the sale, and 50 percent is collected during the month following the sale.

Of raw materials purchases, 80 percent is paid for during the month purchased and 20 percent is paid in the following month. Raw materials purchases for March 1 totaled $3,000. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $230 in depreciation. During April, Iguana plans to pay $2,000 for a piece of equipment.

Required: Compute the following for Iguana, Inc., for the second quarter (April, May, and June).

April May June 2nd quarter total

Budgeted sales revenue

Budgeted production in units

Budgeted costs of Raw Material Purchases

Budgeted Direct Labor cost

Budgeted MOH

Budgeted COGS

Total Budgeting & Admin Expenses

Required: Complete Iguana's budgeted income statement for quarter 2.

1. Compute the budgeted cash receipts for Iguana ( April, May, June, & 2nd Quarter Total)

2. Compute the budgeted cash payments for Iguana (April, May, June, & 2nd Quarter Total)

3. Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000 to maintain a $10,000 minimum cash balance. (Leave no cell blank enter "0" wherever required. Round your answers to 2 decimal places.)

April. May. June. 2nd quarter total

begining cash balance

plus:budgeted cash recipts

less: Budgeted cash payments

preliminary cash balance

cash borrowed/ repaid

Ending cash balance

Answer & Explanation Solved by verified expert

See Answer