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. Sales: quarter 1, 28,200 bags: quarter 2,43,600 bags. Selling price is $63 per bag. Direct materials: each bag of Snare requires 5 pounds of Gumm at a cost of $3.80 per pound and 6 pounds of Tarrat 2 $1.75 per pound Desired inventory levels 1. 3. Type of Inventory Snare (bags) Gumm (pounds) Tarr (pounds) January 1 8,100 9,100 14,100 April 1 12,100 10,500 20,100 July 1 18.100 13,500 25,500 4. 5 Direct labor direct labor time is 15 minutes per bag at an hourly rate of $16 per hour. Selling and administrative expenses are expected to be 15% of sales plus $177,000 per quarter Interest expense is $100,000 Income taxes are expected to be 30% of income before income taxes. 6. 7. 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 $303,000 in quarter 1 and $426,500 in quarter 2 (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr) 3 Prepare the sales budget. COOK FARM SUPPLY COMPANY Sales Budget Quarter 1 2 Six Months $ Prepare the production budget COOK FARM SUPPLY COMPANY Production Budget Quarter 1 Prepare the production budget. COOK FARM SUPPLY COMPANY Production Budget Quarter 1 2 > e Textbook and Media Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, es, 5270) COOK FARM SUPPLY COMPANY Direct Materials Budget-Gumm Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, eg. 52.70.) !! COOK 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, eg for 45 minutes the proportion will be 0.75.) Prepare the direct labor budget. (Enter Direct labor time per unit in proportion to hours, es. for 45 minutes the proportion will be 0.75.) COOK FARM SUPPLY COMPANY Direct Labor Budget Quarter 1 2 > Mc V $ $ Prepare the selling and administrative expense budget. COOK FARM SUPPLY COMPANY Selling and Administrative Expense Budget Prepare the selling and administrative expense budget. COOK FARM SUPPLY COMPANY Selling and Administrative Expense Budget Quarter 1 Six 2 Months Prepare the budgeted multiple-step income statement for the first 6 months. (Round intermediate calculations to 2 decimal plates and final answer to O decimal places, eg 1.255.) COOK FARM SUPPLY COMPANY Budgeted Income Statement > I C
