Blossom Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2020. 1. Sales: quarter 1, 28,400 bags; quarter 2, 43,800 bags. Selling price is $61 per bag. 2. Direct materials: each bag of Snare requires 4 pounds of Gumm at a cost of $3.80 per pound and 6 pounds of Tarr at $1.50 per pound. 3. Desired inventory levels: Type of Inventory January 1 April 1 July 1 Snare (bags) 8,500 12,100 18,100 Gumm (pounds) 9,300 10,500 13,100 Tarr (pounds) 14,200 20,100 25,100 4. Direct labor: direct labor time is 15 minutes per bag at an hourly rate of $16 per hour. 5. Selling and administrative expenses are expected to be 15% of sales plus $177,000 per quarter. 6. Interest expense is $100,000. 7. Income taxes are expected to be 30% of income before income taxes. Your assistant has prepared two budgets: (1) the manufacturing overhead budget shows expected costs to be 125% of direct labor cost, and (2) the direct materials budget for Tarr shows the cost of Tarr purchases to be $301,000 in quarter 1 and $427,500 in cost, and (2) the direct materials budget for larr shows the cost of larr purchases to be $301,000 in quarter 1 and $427,500 in quarter 2. (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.) (a) Your answer is correct. Prepare the sales budget. BLOSSOM FARM SUPPLY COMPANY Sales Budget For the Six Months Ending June 30, 2020 V Quarter Six Months 2 Expected Unit Sales 28400 43800 72200 Unit Selling Price $ 61 $ 61 $ 61 Total Sales $ 1732400 $ 2671800 $ 4404200 Prepare the production budget. BLOSSOM FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2020 Quarter Six Months 1 2 28400 43800 3 Finished Goods Units 12100 18100 40500 61900 shed Goods Units 8500 12100 32000 49800 81800 e Textbook and Media Attempts: 1 of 3 used BLOSSOM FARM SUPPLY COMPANY Direct Materials Budget-Gumm Quarter 1 2 $ $ $ $ Prepare the direct labor budget. (Enter Direct labor time per unit in proportion to hours, e.g. for 45 minutes the proportion will be 0.75.) BLOSSOM FARM SUPPLY COMPANY Direct Labor Budget Quarter 1 2 Mo $ $ $ $ Prepare the selling and administrative expense budget. BLOSSOM FARM SUPPLY COMPANY Selling and Administrative Expense Budget Quarter S Mo 1 2 $ $ > $ $ $ $ $ $ e Textbook and Media Save for Later Attempts: 0 of 3 used Submit