Iguana, Inc., manufactures bamboo picture frames that sell for $$20$ each. Each frame requires $4$ linear feet of bamboo, which costs $$1\mathrm{.}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 month$$s sales.

Ending direct materials inventory should be $30$ percent of next month$$s 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 $$0\mathrm{.}30$ per unit produced. Annual fixed manufacturing overhead is estimated to be $$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\mathrm{.}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 direct materials purchases, $80$ percent is paid for during the month purchased and $20$ percent is paid in the following month. Direct 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.

Required:

Compute the following for Iguana, Inc., for the second quarter $($April$,$ May, and June$).$Compute the following for Iguana, Inc., for the second quarter $($April$,$ May, and June$).$

$\backslash$table$[[,,$April,May,June,$\backslash$table$[[2$nd Quarter$],[$Total$]]],[1.,$Budgeted Sales Revenue,,,,$$,0],[2.,$Budgeted Production in Units,,,,,$0],[3.,$Budgeted Cost of Direct Material Purchases,,,,$$,0],[4.,$Budgeted Direct Labor Cost,,,,$$,0],[5.,$Budgeted Manufacturing Overhead,,,,$$,0],[6.,$Budgeted Cost of Goods Sold,,,,$$,0],[7.,$Total Budgeted Selling and Administrative Expenses,,,,$$,0\mathrm{.}00]]$