Question
In: Accounting
number 1. Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires...
number 1.
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 raw materials inventory should be 30 percent of next month’s production.
Expected unit sales (frames) for the upcoming months
follow:
| March | 310 |
| April | 320 |
| May | 370 |
| June | 470 |
| July | 445 |
| August | 495 |
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 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 $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.
Required:
Compute the following for Iguana, Inc., for the second quarter
(April, May, and June).
| April | June | May | 2nd quarter total | ||
|---|---|---|---|---|---|
| 1 | Budgeted Sales Revenue | ||||
| 2 | Budgeted Production in units | ||||
| 3 | Budgeted cost of raw material purchases | ||||
| 4 | Budgeted direct labor cost | ||||
| 5 | Budgeted manufacturing overhead | ||||
| 6 | Budgeted Cost of goods sold | ||||
| 7 | Total budgeted selling and Adm Expenses |
number 2.
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 raw materials inventory should be 30 percent of next month’s production.
Expected unit sales (frames) for the upcoming months
follow:
| March | 310 |
| April | 320 |
| May | 370 |
| June | 470 |
| July | 445 |
| August | 495 |
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 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 $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.
Required:
1. Compute the budgeted cash receipts for Iguana.
(Do not round your intermediate calculations. Round final
answers to 2 decimal places.)
| April | May | June | 2nd Quarter total | |
| budgeted cash receipts |
2. Compute the budgeted cash payments for Iguana.
(Do not round your intermediate calculations. Round final
answers to 2 decimal places.)
| April | June | May | 2nd quarter total | |
| budgeted cash payments |
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 | June | May | 2nd Quarter total | |
| Beginning cash balance | ||||
| Plus budgeted cash receipts | ||||
| Less: budgeted cash payments | ||||
| Preliminary cash balance | ||||
| cash borrowed / repaid | ||||
| ending cash balance |
Solutions
Expert Solution
| Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks! |
Due to character limit I am attaching the
image. |
| Answer 1 | March | April | May | June | Total | July | August | Note |
| Budgeted Sales units | 310.00 | 320.00 | 370.00 | 470.00 | 445.00 | 495.00 | A | |
| Sell price per unit | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 | B | |
| Budgeted Sales Revenue | 7,750.00 | 8,000.00 | 9,250.00 | 11,750.00 | 29,000.00 | 11,125.00 | 12,375.00 | C=A*B |
| Cash sale is 80% | 6,200.00 | 6,400.00 | 7,400.00 | 9,400.00 | 23,200.00 | 8,900.00 | 9,900.00 | D=C*80% |
| Credit sale is 20% | 1,550.00 | 1,600.00 | 1,850.00 | 2,350.00 | 5,800.00 | 2,225.00 | 2,475.00 | E=C*20% |
| Collection Budget | March | April | May | June | Total | |
| Cash sale | 6,200.00 | 6,400.00 | 7,400.00 | 9,400.00 | 23,200.00 | See D |
| 50% of Credit sale in the same month | 775.00 | 800.00 | 925.00 | 1,175.00 | 2,900.00 | F= 50% of E |
| 50% of Credit sale in the following same month | 775.00 | 800.00 | 925.00 | 2,500.00 | G= 50% of E of previous month. | |
| Total Scheduled Collections | 7,975.00 | 9,125.00 | 11,500.00 | 28,600.00 | H=D+F+G |
| Answer 2 | ||||||||
| Production Budget | March | April | May | June | Total | July | August | |
| Budgeted Sales units | 310.00 | 320.00 | 370.00 | 470.00 | 445.00 | 495.00 | See A | |
| Add: Closing | 128.00 | 148.00 | 188.00 | 178.00 | 198.00 | I= 40% of A of next month. | ||
| Less: Opening | 124.00 | 128.00 | 148.00 | 188.00 | 178.00 | J= 40% of A of same month. | ||
| Production Budget | 314.00 | 340.00 | 410.00 | 460.00 | 465.00 |
| Answer 3 | ||||||
| Material Purchase Budget | April | May | June | Total | July | |
| Production Budget | 340.00 | 410.00 | 460.00 | 465.00 | See J | |
| Bamboo required per unit | 4.00 | 4.00 | 4.00 | 4.00 | K | |
| Bamboo required | 1,360.00 | 1,640.00 | 1,840.00 | 1,860.00 | L=K*J | |
| Add: Closing | 492.00 | 552.00 | 558.00 | M= 30% of L of next month. | ||
| Less: Opening | 408.00 | 492.00 | 552.00 | N= 30% of L of same month. | ||
| Material Purchase Budget | 1,444.00 | 1,700.00 | 1,846.00 |
| Direct Material Payment | March | April | May | June | Total | |
| Material Purchase Budget | 1,444.00 | 1,700.00 | 1,846.00 | See N | ||
| Cost per foot | 2.00 | 2.00 | 2.00 | O | ||
| Direct Material cost | 2,200.00 | 2,888.00 | 3,400.00 | 3,692.00 | 9,980.00 | P=N*O |
| 80% paid in same month | 1,760.00 | 2,310.40 | 2,720.00 | 2,953.60 | 7,984.00 | Q=P*80% |
| 20% paid in next month | 440.00 | 577.60 | 680.00 | 1,697.60 | R= 20% of P of previous month. | |
| Direct Material Payment | 2,750.40 | 3,297.60 | 3,633.60 | 9,681.60 | W=Q+R |
| Answer 4 | |||||
Direct Labor
Bu
 ekkarill92 answered 1 year agoRelated SolutionsIguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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 $12.00 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...Iguana, Inc., manufactures bamboo picture frames that sell for
$25 each. Each frame requires 4 linear feet of bamboo, which costs
$3.00 per foot. Each frame takes approximately 30 minutes to build,
and the labor rate averages $15 per hour. Iguana has the following
inventory policies:
Ending finished goods inventory should be 40 percent of next
month’s sales.
Ending raw materials inventory should be 30 percent of next
month’s production.
Expected unit sales (frames) for the upcoming months
follow:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...Iguana, Inc., manufactures bamboo picture frames that sell for
$25 each. Each frame requires 4 linear feet of bamboo, which costs
$3.00 per foot. Each frame takes approximately 30 minutes to build,
and the labor rate averages $15 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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
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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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 $12 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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 $11 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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 $12.00 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: March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...
Iguana, Inc., manufactures bamboo picture frames that sell for $25
each. Each frame requires 4 linear feet of bamboo, which costs
$3.00 per foot. Each frame takes approximately 30 minutes to build,
and the labor rate averages $15 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...Iguana, Inc., manufactures bamboo picture frames that sell for
$25 each. Each frame requires 4 linear feet of bamboo, which costs
$3.00 per foot. Each frame takes approximately 30 minutes to build,
and the labor rate averages $12 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:
March...
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear...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
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:
March...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|