$[1$ne rollowing intormation applies to the questions displayed below.$]$

Iguana, Incorporated, manufactures bamboo picture frames that sell for $$20$ each. Each frame requires $4$ linear feet of bamboo, which costs $$2\mathrm{.}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:

$\backslash$table$[[$March$,365],[$April$,430],[$May$,480],[$June$,580],[$July$,555],[$August$,605]]$

Variable manufacturing overhead is incurred at a rate of $$0\mathrm{.}30$ per unit produced. Annual fixed manufacturing overhead is estimated to be $$4,800($ $$400$ per month$)$ for expected production of $4,000$ units for the year. Selling and administrative expenses are estimated at $$450$ per month plus $$0\mathrm{.}50$ per unit sold.

Iguana, Incorporated, 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 $1$ iotaled $$3,400.$ All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhe$$d includes $$330$ in depreciation. During April, Iguana plans to pay $$2,000$ for a piece of equipment.

Required:

Compute the following for Iguana, Incorporated, for the second quarter $($April$,$ May, and June$).$

$\backslash$table$[[,$April,May,June,$\backslash$table$[[2$nd Quarter$],[$Total$]]],[1.$ Budgeted Sales Revenue,,,,$$,0],[2.$ Budgeted Production in Units,,,,,$0],[3.$ Budgeted Cost of Direct Material Purchases,,,,$$,0],[4.$ Budgeted Direct Labor Cost,R$.,,,$$$,0],[5.$ Budgeted Manufacturing Overhead,,,,$$,0],[6.$ Budgeted Cost of Goods Sold,,,,$$,0],[7.$ Total Budgeted Selling and Administrative Expense,,,,$$,0]]$

PhotoGrid