Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear feet of bamboo, which costs $3.00 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $15 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.

Variable manufacturing overhead is incurred at a rate of $0.50 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 $0.70 per unit sold.

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

March	375
April	450
May	500
June	600
July	575
August	625

Iguana, Inc., had $11,100 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 $5,500. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $350 in depreciation. During April, Iguana plans to pay $2,000 for a piece of equipment.

on apples to She qussocve asplwd e wowng femes thar se for $2G ac Each frame requires 4 inea fent ofamoo, which coe $3.c0 per foot Each fame taee apermay 30 minnee o buld and the lshor re seraces $G cer hours doo inuactons poikies Ending fnished gende mwemory sha ld be 40 peroem f neat mehe ins Ending rew manerisis memory should be 30 pencem o net monh's procucto .. mine morrir filr Espected init wins am n Mard May 50 .... td dvce.s con.. Warlab u mnulucluring wtud sinurre ata rale of 9050 pyn pud Ann.l oud manufuctug pwatted i atrded lo be 95.co0 500 oeOI0 o e adalauv iguena, nc. hed ST100 cesh on hand on April 1. Of is seles. 80 peroent is in cash. Ofthe cedit saies. 50 percet is colected during the monh of the sele. and 50 percent is coliecied duing the momte folowing the sale. r Murch 1 tulakd $o Al utiT upruary cta uw pu duiny Uw unth inuT aw nalalala phas m d Monthy fand nautarturien munrpasinchure $50in deieies eda 1 33 noints Required inlornulion Required Compule t d u owing for r, Inc, lor Apri Ms, aJune) 2nd Cuarter April Mar June 1. 1129 s udceted Se eserun 3,75 thadced Dbases udceisd Manufaching Cvertead Ady Exrworer 2 Mequired 33.33 puints and inal answers to 2 docimal mplono income stateme in int Budgeted For the Quarter Ending Jane 2nd Quarmer April May Jun a ml Budgad Grass Margina 00s Butooted Not Ooaratrg noomg 3 Required informatin 33.34 points Requirnd: 1. Compute the budgeted cash reoeipts for iguara. (Do not round your intermediate calculations, Roundfinal answers t z decimal places ) 2nd Quarter Tuta pri June May Budgalod Caah Rcapt 007 2. Compute the budgatod cash payments for Iguana. (Do not round your incermediane calculations. Round final answers to 2 decimal places.) 2nd Qusrter Tatal May Hudasted Cash PayTenta non pare the caph budget for lguang, Appume he company can borrow in inorements of $1/000 tp mantain a $10.002 minimum cash balanoe. (Leave no cell blank enter " wherever required. Round your answers to 2 decimal Aaril May une 2nd Quarter Toeal Begiering Ca Bulance Phe Pudested Cast Reccie 0.00 Canh Bomed (Mad Frdinn Carb Dxsoco