Question

In: Accounting

Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture...

Required information

[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 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 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 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 $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).     

1.Budgeted sales revenue

2.Budgeted production in units

3.Budgeted cost of direct material purchases

4.Budgeted dirrect labor cost

5.Budgeted manufacturing overhead

6.Bdgeted cost of goods sold

7.Total budgeted selling and administrative expenses

Solutions

Expert Solution

Solutions:

Sales Budget - Iguana Inc.
Particulars April May June 2nd Quarter Total
Sales units 330 380 480 1190
Selling price per unit $25.00 $25.00 $25.00 $25.00
Budgeted Sales Revenue $8,250.00 $9,500.00 $12,000.00 $29,750.00
Production Budget - Iguana Inc.
Particulars April May June 2nd Quarter Total July
Sales units 330 380 480 1190 455
Add: Desired ending inventory (40% of next month sales) 152 192 182 182 202
Less: Opening Inventory 132 152 192 132 182
budgeted production in units 350 420 470 1240 475
Raw Material Purchase Cost Budget - Iguana Inc.
Particulars April May June 2nd Quarter Total
Unit to Produce 350 420 470 1240
Material needed per unit (In foot) 4 4 4 4
Material needed for unit to produce 1400 1680 1880 4960
Add: Desired units of material in ending inventory (30% of next month production) 504 564 570 570
Less: units of material in beginning inventory 420 504 564 420
Units of material to purchase 1484 1740 1886 5110
Cost per feet $2.50 $2.50 $2.50 $2.50
Budgeted cost of raw material purchases $3,710.00 $4,350.00 $4,715.00 $12,775.00
Budgeted direct labor cost - Iguana Inc.
Particulars April May June 2nd Quarter Total
Unit to Produce 350 420 470 1240
Direct labor required per unit (in hrs) 0.5 0.5 0.5 0.5
Required direct labor hours 175 210 235 620
Labor rate $14.00 $14.00 $14.00 $14.00
Budgeted direct labor cost $2,450.00 $2,940.00 $3,290.00 $8,680.00
Budgeted manufacturing Overhead cost - Iguana Inc.
Particulars April May June 2nd Quarter Total
Unit to Produce 350 420 470 1240
Variable Overhead rate $0.60 $0.60 $0.60 $0.60
Variable Manufacturing Overhead $210.00 $252.00 $282.00 $744.00
fixed Overhead $600.00 $600.00 $600.00 $1,800.00
Budgeted manufacturing overhead $810.00 $852.00 $882.00 $2,544.00
Computation of Unit Product Cost - Iguana Inc.
Particulars Per Unit Cost
Direct Material (4*$2.50) $10.00
Direct labor (0.5 * $14) $7.00
Variable manufacturing overhead $0.60
Fixed manufacturing overhead ($7200 /3000) $2.40
Unit Product Cost $20.00
Budgeted Cost of goods sold- Iguana Inc.
Particulars April May June 2nd Quarter Total
Unit sales 330 380 480 1190
Unit Product cost $20.00 $20.00 $20.00 $20.00
Budgeted Cost of goods sold $6,600.00 $7,600.00 $9,600.00 $23,800.00
Budgeted Selling and admin. expense- Iguana Inc.
Particulars April May June 2nd Quarter Total
Unit sales 330 380 480 1190
Variable Selling and admin. Rate $0.50 $0.50 $0.50 $0.50
Variable Selling and admin. Expenses $165.00 $190.00 $240.00 $595.00
Fixed Selling and admin. Expenses $650.00 $650.00 $650.00 $1,950.00
Total Selling and admin. Expenses $815.00 $840.00 $890.00 $2,545.00

Related Solutions

Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 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 $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...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 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 $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...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture...
Required information [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 month’s sales. Ending direct materials inventory should be 30 percent of next month’s...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture...
Required information [The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $20 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...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 each. Each frame requires 4 linear feet of bamboo, which costs $3.50 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 raw materials inventory should be 30 percent of next month’s production. Expected...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 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 $12 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...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[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 $2.00 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 raw materials inventory should be 30 percent of next month’s production. Expected...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[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 $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...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 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 $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...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that...
[The following information applies to the questions displayed below.] Iguana, Inc., manufactures bamboo picture frames that sell for $30 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 $12 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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT