Question

Can't find the COGS.

Iguana, Inc., manufactures bamboo picture frames that sell for $30 each. Each frame requires 4 linear feet of bamboo, which costs $3.00 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $15 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	355
April	410
May	460
June	560
July	535
August	585

Variable manufacturing overhead is incurred at a rate of $0.50 per unit produced. Annual fixed manufacturing overhead is estimated to be $6,000 ($500 per month) for expected production of 3,000 units for the year. Selling and administrative expenses are estimated at $550 per month plus $0.50 per unit sold.

     Iguana, Inc., had $16,500 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 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 $5,000. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $310 in depreciation. During April, Iguana plans to pay $4,500 for a piece of equipment.

Required: Complete Iguana's budgeted income statement for quarter 2. (Round cost per unit in intermediate calculations and final answers to 2 decimal places.) IGUANA, INC. Budgeted Income Statement For the Quarter Ending June 2nd Quarter Total April 12,300.00 S 13,800.00 16,800.00 S 42,900.00 May June Budgeted Sales Revenue Budgeted Cost of Goods Sold Budgeted Gross Margin Budgeted Selling and Administrative Expenses $ 12,300.00 755.00 13,800.00$ 16,800.00 $ 42,900.00 2,365.00 780.00 830.00 Budgeted Net Operating Income 11,545.00 3,02000 15,970.00 40,535.00

Answer 1

Variable Cost of goods sold per unit = (4*3+15*.50+0.50) = 20 per unit

So cost of goods sold :

	April	May	June	2nd quarter
Budgeted sales revenue	12300	13800	16800	42900
Budgeted cost of goods sold	(410*20+1500) = (9700)	(460*20+1500) = (10700)	(560*20+1500) = (12700)	(33100)
Budgeted gross margin	2600	3100	4100	9800
Budgeted selling and administrative expense	(755)	(780)	(830)	(2365)
Budgeted net operating income	1845	2320	3270	7435