Cheyenne Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2017.

1.		Sales: quarter 1, 29,800 bags; quarter 2, 43,700 bags. Selling price is $63 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 $1.75 per pound.
3.		Desired inventory levels:

Type of Inventory		January 1		April 1		July 1
Snare (bags)		8,200		12,100		18,500
Gumm (pounds)		9,500		10,100		13,200
Tarr (pounds)		14,100		20,300		25,200

4.		Direct labor: direct labor time is 15 minutes per bag at an hourly rate of $14 per hour.
5.		Selling and administrative expenses are expected to be 15% of sales plus $180,000 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 $298,000 in quarter 1 and $423,500 in quarter 2.

Prepare the sales budget. Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, e.g. 52.70.) Prepare the selling and administrative expense budget. CHEYENNE COMPANY Sales Budget CHEYENNE COMPANY Direct Materials Budget-Gumm CHEYENNE COMPANY Selling and Administrative Expense Budget Quarter Quarter Quarter Six Months Six Months Six Months 1 2 1 2 1 2 Expected unit sales Unit selling price Total sales Prepare the production budget. CHEYENNE COMPANY Production Budget Prepare the budgeted multiple-step income statement for the first 6 months. (Round CHEYENNE COMPANY Budgeted Income Statement Quarter Six Months v 1 2 V $ 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.) CHEYENNE COMPANY Direct Labor Budget Quarter Six Months 1 2