Question
Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2
Cook 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 quarter 2. (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.)
Prepare the sales budget.
COOK FARM SUPPLY COMPANY Sales Budget choose the accounting period June 30, 2020For the Six Months Ending June 30, 2020For the Quarter Ending June 30, 2020 | ||||||
---|---|---|---|---|---|---|
Quarter | Six Months | |||||
1 | 2 | |||||
Expected unit sales | enter a number of units | enter a number of units | enter a number of units | |||
Unit selling price | $enter a dollar amount | $enter a dollar amount | $enter a dollar amount | |||
Total sales | $enter a total dollar amount | $enter a total dollar amount | $enter a total dollar amount |
Prepare the production budget.
COOK FARM SUPPLY COMPANY Production Budget choose the accounting periodJune 30, 2020For the Quarter Ending June 30, 2020For the Six Months Ending June 30, 2020 For the Six Months Ending June 30, 2020June 30, 2020For the Quarter Ending June 30, 2020 | ||||||
---|---|---|---|---|---|---|
Quarter | Six Months | |||||
1 | 2 | |||||
select an opening production budget itemRequired Production UnitsDesired Ending Finished Goods UnitsDirect Materials per UnitBeginning Direct MaterialsTotal Pounds Needed for ProductionTotal Cost of Direct Materials PurchasesDesired Ending Direct MaterialsTotal Required UnitsTotal Materials RequiredExpected Unit SalesDirect Materials PurchasesCost per PoundDirect Labor Time per UnitTotal Direct Labor CostTotal Required Direct Labor HoursBeginning Finished Goods UnitsDirect Labor Cost per Hour Beginning Direct MaterialsBeginning Finished Goods UnitsCost per PoundDesired Ending Direct MaterialsDesired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesRequired Production UnitsTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required Units | enter a number of units | enter a number of units | ||||
enter a number of units | enter a number of units | |||||
enter a total number of units for the first part | enter a total number of units for the first part | |||||
enter a number of units | enter a number of units | |||||
enter a total number of units | enter a total number of units | enter a total number of units |
Prepare the direct materials budget
COOK FARM SUPPLY COMPANY Direct Materials BudgetGumm choose the accounting periodFor the Six Months Ending June 30, 2020For the Quarter Ending June 30, 2020June 30, 2020 For the Six Months Ending June 30, 2020June 30, 2020For the Quarter Ending June 30, 2020 | ||||||
---|---|---|---|---|---|---|
Quarter | Six Months | |||||
| enter a number of units | enter a number of units | ||||
select an itemDirect Materials PurchasesExpected Unit SalesTotal Required UnitsDirect Materials per UnitTotal Materials RequiredBeginning Finished Goods UnitsTotal Pounds Needed for ProductionDesired Ending Direct Materials (Pounds)Total Required Direct Labor HoursBeginning Direct Materials (Pounds)Total Cost of Direct Materials PurchasesDesired Ending Finished Goods UnitsDirect Labor Time (Hours) per UnitTotal Direct Labor CostCost per PoundDirect Labor Cost per HourUnits to be Produced Beginning Direct Materials (Pounds)Beginning Finished Goods UnitsCost per PoundDesired Ending Direct Materials (Pounds)Desired Ending Finished Goods UnitsDirect Labor Cost per HourDirect Labor Time (Hours) per UnitDirect Materials per UnitDirect Materials PurchasesExpected Unit SalesTotal Cost of Direct Materials PurchasesTotal Direct Labor CostTotal Materials RequiredTotal Pounds Needed for ProductionTotal Required Direct Labor HoursTotal Required UnitsUnits to be Produced | enter the amount of pounds | enter the amount of pounds | ||||
| enter a total amount of pounds for the first part | enter a total amount of pounds for the first part | ||||
enter the amount of pounds | enter the amount of pounds | |||||
enter a total amount of pounds for the second part | enter a total amount of pounds for the second part | |||||
enter the amount of pounds | enter the amount of pounds | |||||
enter a total amount of pounds for the third part | enter a total amount of pounds for the third part | |||||
| $enter a total dollar amount | $enter a total dollar amount | $enter a total dollar amount |
Prepare the direct labor budget
Prepare the selling and administrative expense budget.
Prepare the budgeted multiple-step income statement for the first 6 months
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started