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.

Required: 1. Compute the budgeted cash receipts for Iguana. (Do not round your intermediate calculations. Round final answers to 2 decimal places.) April 8,925.00 May $10,125.00 June $12,500.00 2nd Quarter Total $ 31,550.00 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 2nd Quarter June May Total E Budgeted Cash $ 8,346.20 $ 9,046.52 $ 27,717.68 Payments Red text indicates no response was expected tha celor a formula-based calculation is incorrect; no points deducted: 3. Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000 to maintain a $13,000 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 $ 13,500.00 Plus: Budgeted Cash 8,925.00 10,125.00 12,500.00 31,550.00 Receipts Less: Budgeted Cash 9,858.40 8,392.60 9,148.60 27,399.60 Payments Preliminary Cash Balance Cash Borrowed / Repaid 1,000.00 (1,000.00 0.00 0.00 Ending Cash Balance *Red text indicates no response was expected in a cell or a formula-based calculation is incorrect; no points deducted