[The following information applies to the questions displayed below. Iguana, Inc

Question

[The following information applies to the questions displayed below. Iguana, Inc., manufactures bamboo picture frames that sell for $20 each. Each frame requires 4 linear feet of bamboo, which costs $1.50 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $12 per hour. lguana has the following inventory policies: .Ending finished goods inventory should be 40 percent of next month's sales. Ending raw materials inventory should be 30 percent of next month's production. Expected unit sales (frames) for the upcoming months follow: 360 420 470 570 545 595 March April June July August Variable manufacturing overhead is incurred at a rate of $0.20 per unit produced. Annual fixed manufacturing overhead is estimated to be $7.200 ($600 per month for expected production of 4,000 units for the year. Selling and administrative expenses are estimated at 50 e nont plus 50 pe, unit sold Iguana, Inc., 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 raw materials purchases, 80 percent is paid for during the month purchased and 20 percent is paid in the following month. Raw materials purchases for March 1 totaled $2,400. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $320 in depreciation. During April, Iguana plans to pay $4,100 for a piece of equipment.

Explanation / Answer

BUDGETED INCOME STATEMENT OF IGUANA, INC Particulars April May June Total Budgeted Sales Revenue $8,400 $9,400 $11,400 $29,200 Less: Budgeted cost of Good Sold $5,880.00 $6,580.00 $7,980.00 $20,440.00 Budgeted Gross Margin $2,520.00 $2,820.00 $3,420.00 $8,760.00 Less; Budgeted Selling and administrative expenses $860 $885 $935 $2,680 Budget net Income $1,660.00 $1,935.00 $2,485.00 $6,080.00 Budgeted Cost of goods Sold Budget Manufacturing Cost Per Unit Direct Material 6 $1.5 x 4 Direct Labour 6 30/60*$12 Variable Manufacturing Overhead 0.2 Fixed Manufacturing Overhead 1.8 $7200/4000 Budget Manufacturing Cost per Unit 14 6 + 6 + 0.2+1.8 Particulars April May June Total Budget Sales 420 470 570 1460 Budgeted Manufacturing COST                                          x 14 14 14 14 Budget Cost of Goods Sold 5880 6580 7980 20440 Budgeted Selling and administrative expenses Particulars April May June Total Budget Sales Unit 420 470 570 1460 Variable Selling and Administrative Expense                      x 0.5 0.5 0.5 0.5 Budget Variable Selling and Administrative Expense 210 235 285 730 Budget Fixed Selling and Administrative Expense              + 650 650 650 1950 Total Selling and Administrative Expense 860 885 935 2680 Budgeted Sales Revenue Particulars April May June Total Budget Sales (Units) 420 470 570 1460 Unit Sale Price                                                                    x 20 20 20 20 Budget Sales Revenue 8400 9400 11400 29200

Related Questions

Navigate

• Browse (All)
• Browse #
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.