I Need to solve the Budgeted Cost of Goods Sold

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 $14 per hour. Iguana has the following inventory policies: Ending finished goods inventory should be 40 percent of next months sales. Ending raw materials inventory should be 30 percent of next months production. Expected unit sales (frames) for the upcoming months follow: March 330 April 360 May 410 June 510 July 485 August 535 Variable manufacturing overhead is incurred at a rate of $0.40 per unit produced. Annual fixed manufacturing overhead is estimated to be $8,400 ($700 per month) for expected production of 4,000 units for the year. Selling and administrative expenses are estimated at $750 per month plus $0.50 per unit sold. Iguana, Inc., had $13,500 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 $2,800. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $260 in depreciation. During April, Iguana plans to pay $2,500 for a piece of equipment. 1.Compute the following for Iguana, Inc., for the second quarter (April, May, and June). APRIL MAY JUNE 2nd QUARTER TOTAL 1) Budgeted Sales Revenue $ $ $ $ 2) Budgeted Production in Units 3) Budgeted Cost of Raw Metarial Purchases 4) Budgeted Direct Labor Cost 5) Budgeted Manufacturing Overhead 6) Budgeted Cost of Goods Sold 7) Total Budgeted Selling & Admi Expenses

LOmect ald incorrect for the work you have completed so far f all of the work you have done so far is correct, you may not have completed everything 3 value: 2.00 points Required: Compute the following for Iguana, Inc., for the second quarter (April, May, and June) Answer is complete but not entirely correct 2nd Qua April May June 1. udgeted 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 S S10,250S 12,750S32,000 1,330 3.208S3,720$ 4,012 10,940 2.66W $ 3.150. s 3.50W s 9310 85200S880.00S 900 00S 2.63200 7,572.00x$ 8,630.00X$ 9,312 00Xs 25,514.00 955S1,005S 2,890.00 12,750-/ S 500 9.000 10,250 -32,000 380 450 930S