Requlred Information

$[$The following information applies to the questions displayed below.$]$

Iguana, Incorporated, manufactures bamboo picture frames that sell for $$25$ each. Each frame requires $4$ linear feet of bamboo, which costs $$200$ per foot. Each frame takes approximately $30$ minutes to build, and the labor rate averages $$1200$ 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:

$\backslash$table$[[$March$,275],[$April$,259],[$May$,360],[$June$,490],[$July$,375],[$August$,425]]$

Variable manufacturing overhead is incurred at a rate of $$0\mathrm{.}30$ per unit produced. Annual fixed manufacturing overhead is estimated to be $$7,200($ $$600$ per month$)$ for expected production of $4\mathrm{.}000$ units for the year. Selling and administrative expenses are estimated at $$650$ per month plus $$0\mathrm{.}60$ per unit sold.

Iguana, Incorporated, had $$10,800$ 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 $$2,000.$ All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $$150$ in depreciation. During April, Iguana plans to pay $$3,000$ for a piece of equipment.

Required:

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

Note: Round cost per unit In Intermedlate calculations to $2$ decimal places.

$\backslash$table$[[$IGUANA$,$ INCORPORATED$],[\{$

$\backslash$table$[[$Budgeted Income Statement$],[$For the Quarter Ending June$]]\}],[],[,$April,,$,$