Iguana, Incorporated, manufactures bamboo picture frames that sell for $$30$ each. Each frame requires $4$ linear feet of bamboo, which costs $$3\mathrm{.}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 $285$

April $270$

May $320$

June $420$

July $395$

August $445$

Variable manufacturing overhead is incurred at a rate of $$0\mathrm{.}50$ per unit produced. Annual fixed manufacturing overhead is estimated to be $$8,400($$$700$ per month$)$ for expected production of $4,200$ units for the year. Selling and administrative expenses are estimated at $$750$ per month plus $$0\mathrm{.}50$ per unit sold.

Iguana, Incorporated, had $$11,000$ 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 $$3,000.$ All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $$170$ in depreciation. During April, Iguana plans to pay $$3,200$ for a piece of equipment.

Required:

Compute the budgeted cash receipts for Iguana.

Compute the budgeted cash payments for Iguana.

Prepare the cash budget for Iguana. Assume the company can borrow in increments of $$1,000$ to maintain a $$10,000$ minimum cash balance. No interest is charged if the loan is paid off by the end of the next quarter. Compute the budgeted cash payments for Iguana.

Note: Do not round your intermediate calculations. Round final answers to $2$ decimal places.

April May June $2$nd Quarter Total

Budgeted Cash Payments $..........$ $$0\mathrm{.}00$