Iguana, Inc., manufactures bamboo picture frames that sell for $25 each. Each frame requires 5 linear feet of bamboo, which costs $2.00 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $13.00 per hour. Iguana 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:

March	425
April	400
May	450
June	550
July	450
August	580

Variable manufacturing overhead is incurred at a rate of $0.30 per unit produced. Annual fixed manufacturing overhead is estimated to be $5,400 ($900 per month) for expected production of 3,000 units for the year. Selling and administrative expenses are estimated at $800 per month plus $0.60 per unit sold.

     Iguana, Inc., had $16,100 cash on hand on April 1... Of its sales, 80 percent is in cash. Of the credit sales, 50% is collected during the month of the sale, and 50% 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 $3,500. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $300 in depreciation. During April, Iguana plans to pay $4,500 for a piece of equipment.

1.	Compute the budgeted cash receipts for Iguana.

	April	May	June	2nd Quarter Total
Budgeted Cash Receipts

2.

Compute the budgeted cash payments for Iguana. 

	April	May	June	2nd Quarter Total
Budgeted Cash Payments

3.	Prepare the cash budget for Iguana. Assume the company can borrow in increments of $1,000.00 to maintain a $1,000.00 minimum cash balance.

  

	April	May	June	2nd Quater total
Beginning Cash Balance
Plus: Budgeted Cash Receipts
Less: Budgeted Cash Payments
Preliminary Cash Balance
Cash Borrowed/Repaid
Ending Cash Balance