Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear feet of bamboo, which costs $2.00 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 310 April 320 May 370 June 470 July 445 August 495 Variable manufacturing overhead is incurred at a rate of $0.50 per unit produced. Annual fixed manufacturing overhead is estimated to be $4,800 ($400 per month) for expected production of 4,800 units for the year. Selling and administrative expenses are estimated at $500 per month plus $0.50 per unit sold. Iguana, Inc., had $10,500 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 $2,200. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $220 in depreciation. During April, Iguana plans to pay $3,700 for a piece of equipment. Required: part 2. Compute the budgeted cash payments for Iguana. part 3. Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000 to maintain a $10,000 minimum cash balance. part #2 April May June 2nd Quarter Total Budgeted Cash Payments part #3 April May June 2nd Quarter Total Beginning Cash Balance Plus: Budgeted Cash Payments Less: budgeted Cash payments Preliminary Cash Balance Cash Borrowed / Repaid Ending Cash Balance Please avoid image based answers thnx
Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 4 linear feet of bamboo, which costs $2.00 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 | 310 |
| April | 320 |
| May | 370 |
| June | 470 |
| July | 445 |
| August | 495 |
Variable manufacturing overhead is incurred at a rate of $0.50 per unit produced. Annual fixed manufacturing overhead is estimated to be $4,800 ($400 per month) for expected production of 4,800 units for the year. Selling and administrative expenses are estimated at $500 per month plus $0.50 per unit sold.
Iguana, Inc., had $10,500 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 $2,200. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $220 in
Required:
part 2. Compute the budgeted cash payments for Iguana.
part 3. Prepare the
part #2
| April | May | June | 2nd Quarter Total | |
|---|---|---|---|---|
|
Budgeted Cash Payments |
part #3
| April | May | June | 2nd Quarter Total | |
|
Beginning Cash Balance |
||||
| Plus: Budgeted Cash Payments | ||||
| Less: budgeted Cash payments | ||||
| Preliminary Cash Balance | ||||
| Cash Borrowed / Repaid | ||||
| Ending Cash Balance |
Please avoid image based answers thnx
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 2 images
