Question

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 $1.50 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 unit sales (frames) for the upcoming months follow: March 360 April 420 May 470 June 570 July 545 August 595 Variable manufacturing overhead is incurred at a rate of $0.20 per unit produced. Annual fixed manufacturing overhead is estimated to be $7,200 ($600 per month) for expected production of 4,000 units for the year. Selling and administrative expenses are estimated at $650 per month plus $0.50 per unit sold. Iguana, Inc., had $10,800 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 $2,400. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $320 in depreciation. During April, Iguana plans to pay $4,100 for a piece of equipment.

1.

PA8-1 Preparing Operating Budgets [LO 8-3a, b, c, d, e, f, g]

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

april may june

1 Budgeted sales revenue   

2 budgeted production in unites

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. Espenses

2.

PA8-2 Preparing Budgeted Income Statement [LO 8-3h]

Required:
Complete Iguana's budgeted income statement for quarter 2. (Round cost per unit in intermediate calculations and final answers to 2 decimal places.)

IGUANA,INC

BUDGETED INCOME STATEMENT

FOR THE QUARTER ENDING JUNE

APRIL MAY JUNE 2ND QUARTER TOTAL

1.

2.

3.

4.

BUDGETED GROSS MARGIN

1.

2.

3.

BUDGETED NET OPERATING INCOME

3.

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 QUATER 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 MAY JUNE 2ND QUARTER TOTAL

BADGETED 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 MAY JUNE 2ND QUARTER TOTAL

Beginning cash balance

plus: budgeted cash receipts

less: budgeted cash payments

preliminary cash balance

cash borrowed/repaid

ending cash balance

i need exact answer. i appreciate it.

Answer 1

Budgeted incomes statement of IGUANA INC
PARTICULARS				APRIL	MAY	JUNE	TOTAL
BUDGETED SALES REVENUE				$ 8,400.00	$ 9,400.00	$     11,400.00	$ 29,200.00
LESS: BUDGETED COST OF GOOD SOLD				$ 5,880.00	$ 6,580.00	$       7,980.00	$ 20,440.00
BUDGETED GROSS MARGIN				$ 2,520.00	$ 2,820.00	$       3,420.00	$   8,760.00
LESS:BUDGETED SELLING AND ADMINISTRATIVE EXPENSES				$     860.00	$     885.00	$           935.00	$   2,680.00
BUDGET NET INCOME				$ 1,660.00	$ 1,935.00	$       2,485.00	$   6,080.00
BUDGETED COST OF GOODS SOLD
BUDGET MANUFACTURING COST					PER UNIT
DIRECT MATERIAL					6	1.5x4
DIRECT LABOUR					6	30/60*$12
VARIABLE MANUFACTURING OVERHEAD					0.2
FIXED MANUFACTURING OVERHEAD					1.8	7200/4000
BUDGET MANUFACTURING COST			PER UNIT		14	6+6+0.2+1.8
PARTICULARS				APRIL	MAY	JUNE	TOTAL
BUDGED SALES				420	470	570	1460
BUDGETED MANUFACTURING COST X				14	14	14	14
BUDGETEDCOST OF GOODS SOLD				5880	6580	7980	20440
BUDGETED SELLING AND ADMINISTRATIVE EXP
PARTICULARS				APRIL	MAY	JUNE	TOTAL
BUDGETED SALE UNIT				420	470	570	1460
VARIABLE SELLING AND ADMINISTRATIVE EXP X				0.5	0.5	0.5	0.5
BUDGETED VARIABLE SELLING AND ADM EXP				210	235	285	730
BUDGETED FIXED SELLING AND ADM EXP +				650	650	650	1950
TOTAL SELLING AND ADM EXP				860	885	935	2680
BUDGETED SELLING REVENUE
PARTICULARS				APRIL	MAY	JUNE	TOTAL
BUDGETED SALE UNIT				420	470	570	1460
UNIT SALE PRICE x				20	20	20	20
BUDGETED SALES REVENUE				8400	9400	11400	29200