60.1K

Verified Solution

Link Copied!

Iguana, Inc., manufactures bamboo picture frames that sell for $25 each Each frame requires 4 linear feet of bamboo, which costs $2.00 per foot. Each frame takes approximately 30 minutes to build and the labor rate averages $13 per hour. Iguana has the following inventory policies Ending finished goods inventory should be 40 percent of next month's sales. Ending direct materials inventory should be 30 percent of next month's production Expected unit sales (frames) for the upcoming months follow: 310 March April May June July August 320 370 470 445 495 Variable manufacturing overhead is incurred at a rate of $050 per unit produced Annual fixed manufacturing overhead is estimated to be $4.800 (5400 per month) for expected production of 4,800 units for the year. Selling and administrative expenses are estimated at $500 per month plus $0.50 per unit sold Iguana, Inc., had $10,500 cash on hand on April 1. or its sales 80 percent is in cash or the credit sales. 50 percent is collected during the month of the sale and 50 percent is collected during the month following the sale. Variable manufacturing overhead is incurred at a rate of $0.50 per unit produced. Annual fixed manufacturing overhead is estimated to be $4,800 ($400 per month) for expected production of 4,800 units for the year. Selling and administrative expenses are estimated at $500 per month plus $0.50 per unit sold. Iguana, Inc, had $10.500 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 direct materials purchases 80 percent is paid for during the month purchased and 20 percent is paid in the following month, Direct materials purchases for March 1 totaled $2,200. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $220 in depreciation. During April. Iguana plans to pay $3,700 for a piece of equipment IGUANA, INC. Budgeted Income Statement For the Quarter Ending June April May June 2nd Quarter Total Budgeted Sales Revenue Budgeted Cost of Goods Sold Budgeted Gross Margin Budgeted Selling and Administrative Expenses 8,000.00 X 9,250.00 (5.120.00) (5,920.00) $ 2.880.00) $ (3,330 00) 660,00 685.00 11,750.00 (7.520.00) $ (4,230.00) 735.00 29,000.00 (18,560.00) S (10,440.00) 2,080.00 Budgeted Net Operating Income S (3.540.00) $ (4.015.00) 5 (4.965.00) $ (12,520.00)

Answer & Explanation Solved by verified expert

See Answer