pls help! The june answers i put were wrong

O Required information [The following information applies to the questions displayed below.) Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear feet of bamboo, which costs $2.50 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 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 April May June July August 350 400 450 550 525 575 Variable manufacturing overhead is incurred at a rate of $0.40 per unit produced, Annual fixed manufacturing overhead is estimated to be $10,800 ($900 per month) for expected production of 4,000 units for the year. Selling and administrative expenses are estimated at $950 per month plus $0.60 per unit sold. Iguana, Inc., had $11,900 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 $4,000. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $300 in depreciation. During Aprili , Iguana plans to pay $2,000 for a piece of equipment. Variable manufacturing overhead is incurred at a rate of $0.40 per unit produced. Annual fixed manufacturing overhead is estimated to be $10,800 ($900 per month) for expected production of 4,000 units for the year. Selling and administrative expenses are estimated at $950 per month plus $0.60 per unit sold. Iguana, Inc., had $11,900 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 $4,000. All other operating costs are paid during the month Incurred. Monthly fixed manufacturing overhead includes $300 in depreciation. During April, Iguana plans to pay $2,000 for a piece of equipment Required: Compute the following for Iguana, Inc, for the second quarter (April May, and June) May June 1 $ $ 2 3 Budgeted Sales Revenue Budgeted Production in Units Budgeted Cost of Direct Material Purchases Budgeted Direct Labor Cost Budgeted Manufacturing Overhead Budgeted Cost of Goods Sold Total Budgeted Selling and Administrative Expenses $ $ April 10,000 $ 420 4,410 $ 2,940 $ 1,068 $ 8,040 $ 1.190 $ 4. 2nd Quarter Total $ 21,250 910 $ 9,460 $ 6,370 $ 2,164 $ 17.085 $ 2,410,00 11.250 490 5,050 3,430 1,096 9,045 1.220 5. $ $ 6 7 $ mer month) for expected production of 4,000 units for the year. Selling and administra per month plus $0.60 per unit sold. n hand on April 1. Of its sales, 80 percent is in cash. Of the credit sales, 50 percent is he sale, and 50 percent is collected during the month following the sale. 30 percent is paid for during the month purchased and 20 percent is paid in the followin ses for March 1 totaled $4,000. All other operating costs are paid during the month acturing overhead includes $300 in depreciation. During April, Iguana plans to pay $2,00 Inc., for the second quarter (April, May, and June), Answer is complete but not entirely correct. 2nd April May June Quarter Total 10,000 $ 11,250 $ 35,000 $ 56,250 420 490 1,450 2,360 ial Purchases $ 4,410 5,050 $ 14,875 % $ 24,335 $ 2,940 $ 3,430 10,150 X $ 16,520 rhead $ 1,068 $ 1,096 $ 3,280 x $ 5,444 d $ 8,040 9,045 s 28,140 $ 45,225 Administrative Expenses $ 1,190 $ 1,220 3,690 X $ 6,100.00