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 $13 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 325 April 350 May 400 June 500 July 475 August 525 Variable manufacturing overhead is incurred at a rate of $0.30 per unit produced. Annual fixed manufacturing overhead is estimated to be $6,000 ($500 per month) for expected production of 5,000 units for the year. Selling and administrative expenses are estimated at $550 per month plus $0.60 per unit sold. Iguana, Inc., had $12,000 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 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 $2,000. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $250 in depreciation. During April, Iguana plans to pay $4,000 for a piece of equipment. (Just Need Row 6, Thank you)

Required Compute the following for lguana, Inc., for the second quarter (April, May, and June) 2nd Quarter Total April May June $ 7,000$ 370 2.346f $ 1. Budgeted Sales Revenue Budgeted Production in Units Budgeted Cost of Raw Material Purchases $ Budgeted Direct Labor Cost Budgeted Manufacturing Overhead Budgeted Cost of Goods Sold Total Budgeted Selling and Adm. Expenses$ 8,000$ 10,000$25,000 1,300 8,025 8,450 1,890 $ 15,966 850$ 2,400.00 440 490 2,949 $ 3,185$ 647 $ 2. 2,73of $ S 2,405$2,860S 4. 5. 6. 7. 611 $ 632 $ $ 9,744 6,222 760 $ 790 S