Required Information [The following information applies to the questions displayed below] Iguana, Incorporated, manufactures bamboo picture frames that sell for $30 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 295 200 340 448 415 465 Variable manufacturing overhead is incurred at a rate of $0.20 per unit produced. Annual foxed manufacturing overhead is estimated to be $9.000 ($750 per month) for expected production of 5,000 units for the year. Selling and administrative expenses are estimated at $800 per month plus $0.50 per unit sold. Iguana, Incorporated, had $11,800 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 $2,600. All other operating costs are paid during the month Incurred. Monthly fixed manufacturing overhead includes $190 in depreciation. During April, Iguana plans to pay $3,400 for a piece of equipment Required 1. Compute the budgeted cash receipts for iguana 2. Compute the budgeted cash payments for Iguana 2. Prepare the cash budget for Iguana Assume the company can borrow in increments of $1000 to maintain a $11,000 minimum ca balance. No Interest is charged if the loan is paid off by the end of the next quarter. Answer is complete but not entirely correct. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the budgeted cash payments for Iguana Note: Do not round your intermediate calculations. Round final answers to 2 decimal places. April Budgeted Cash Payments 10.027.00 May Juny Os 7,916.00 Os 8.001.00 Os Part 3 of 31 2 points Required Information [The following information applies to the questions displayed below] Iguana, Incorporated, manufactures bamboo picture frames that sell for $30 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 Apr 11 May June July Augast 295 290 340 440 415 465 Variable manufacturing overhead is Incurred at a rate of $0.20 per unit produced. Annual fixed manufacturing overhead is estimated to be $9,000 ($750 per month) for expected production of 5,000 units for the year Selling and administrative expenses are estimated at $800 per month plus $0.50 per unit sold. Iguana, Incorporated, had $11,800 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 $2,600. All other operating costs are paid during the month Incurred. Monthly fixed manufacturing overhead includes $190 in depreciation. During April, Iguana plans to pay $3,400 for a piece of equipment Required: 1. Compute the budgeted cash receipts for Iguana 2. Compute the budgeted cash payments for Iguana 3. Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000 to maintain a $11,000 minimum cash balance. No Interest is charged if the loan is paid off by the end of the next quarter Answer is complete but not entirely correct. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000 to maintain a $11.000 minimum cash balance. No interest is charged if the loan is paid off by the end of the next quarter. Note: Leave no cell blank enter "0" wherever required. Round your answers to 2 decimal places Beginning Cash Balance Plus Budgeted Cash Receipts Less Budgeted Cash Payments Preliminary Cash Balance Cash Borrowed/Repaid Ending Cash Balance April $11.800.00 May 11.000.000 June 12.822.00 2nd Quarter Total s 11.800.00 8,715.00 10,000.00 O 12,900 000 31.005.00 10.027 00 7.910.000 8,001.00 25,004.00 $ 10.488.00 5 13.134.00 $ 16.501.00 S 10.501.00 512.000 512.00) 0.00 - 0.000 10.501.000 $ 11.000.00 $ 12.822.00 5 16.561.00 S