Iguana, Inc., manufactures bamboo picture frames that sell

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.

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.