#24( I need help finishing this question, cash borrowed section, a. Please and thank you)

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 months sales.

-Ending direct materials inventory should be 30 percent of next months production.

Expected unit sales (frames) for the upcoming months follow:

March	370
April	440
May	490
June	590
July	565
August	615

Variable manufacturing overhead is incurred at a rate of $0.40 per unit produced. Annual fixed manufacturing overhead is estimated to be $7,200 ($600 per month) for expected production of 4,500 units for the year. Selling and administrative expenses are estimated at $650 per month plus $0.50 per unit sold.

Iguana, Inc., had $11,200 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 $4,500. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $340 in depreciation. During April, Iguana plans to pay $3,500 for a piece of equipment.

Complete Iguana's budgeted income statement for quarter 2. (Round cost per unit in intermediate calculations and final answers to 2 decimal places.) Answer is not complete. IGUANA, INC. Budgeted Income Statement For the Quarter Ending June April May June 2nd Quarter Total $ 11,000.00 $ 12,250.00 $ 14,750.00 Budgeted Sales Revenue Budgeted Cost of Goods Sold $ 11,000.00 $ 12,250.00 $ 14,750.00 $ 0.00 Budgeted Gross Margin Budgeted Selling and Administrative Expenses Budgeted Net Operating Income $ 11,000.00 $ 12,250.00 $ 14,750.00 $ 0.00 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 $ 10,825.00 $12,125.00 $14,500.00 $ 37,450.00 May June 2nd Quarter Total April $ 12,782.00 Budgeted Cash Payments $10,399.00 $ 11,239.00 $ 34,420.00 April May June 2nd Quarter Total Beginning Cash Balance $ 11,200.00 $ 10,243.00 $ 10,969.00 11,200.00 Plus: Budgeted Cash Receipts Less: Budgeted Cash Payments 10,825.00 12,125.00 14,500.00 12,782.00 10,399.00 11,239.00 $ 9,243.00 $ 11,969.00 $ 14,230.00 10,243.00 X 10,969.00 X 14,230.00 X $ 10,243.00 $ 10,969.00 $ 14,230.00 37,450.00 34,420.00 14,230.00 Preliminary Cash Balance Cash Borrowed / Repaid 14,230.00 X Ending Cash Balance 14,230.00 April May June 2nd Quarter Total Budgeted Sales Revenue 6,250 $ 7,500 $ 10,000 23,750 Budgeted Production in Units 0 Budgeted Cost of Direct Material Purchases 0 Budgeted Direct Labor Cost $ 0 Budgeted Manufacturing Overhead 0 Budgeted Cost of Goods Sold $ 4,025 $ 4,830 $ 6,440 $ 15,295 Total Budgeted Selling and Adm. Expenses 800 830 $ 899 x 2,529