Iguana, Inc., manufactures bamboo picture frames that sell for $30 each. Each frame requires 4 linear feet of bamboo, which costs $3.50 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $12 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 305

April 310

May 360

June 460

July 435

August 485

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 $13,600 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 $3,600. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $210 in depreciation. During April, Iguana plans to pay $3,600 for a piece of equipment.

Required:

1. Compute the following for Iguana, Inc., for the second quarter (April, May, and June): Budgeted Sales Revenue

Budgeted Production in Units

Budgeted Cost of Raw Materials Purchases

Budgeted Direct Labor Cost

Budgeted Manufacturing Overhead

Budgeted Cost of Goods Sold

Total Budgeted Selling and Administrative Expenses.

2. Complete Iguana's budgeted income statement for quarter 2.