Pharoah Farm Supply Company manufactures and sells a fertilizer called Snare. The following data are available for preparing budgets for Snare for the first two quarters of 2022. 1. Sales: Quarter 1, 29,000 bags; quarter 2, 41,000 bags. Selling price is $62 per bag. 2. Direct materials: Each bag of Snare requires 4 kg of Gumm at $4.00 per kilogram and 6 kg of Tarr at $1.50 per kilogram. 3. Desired inventory levels: April 1 July 1 Type of Inventory January 1 Snare (bags) 8,000 Gumm (kg) 10,000 12,000 19,000 11,000 13,000 27,000 Tarr (kg) 15,000 19,000 4. Direct labour: Direct labour time is 15 minutes per bag at an hourly rate of $14.00 per hour. 5. The company expects selling and administrative expenses to be 15% of sales plus $176,000 per quarter. 6. It expects income taxes to be 30% of income from operations. Your assistant has prepared two budgets: (1) The manufacturing overhead budget shows expected costs to be 150% of direct labour cost. (2) The direct materials budget for Tarr shows the cost of Tarr purchases to be $300,000 in quarter 1 and $439,000 in quarter 2. Prepare the following operating budgets by quarters. (Note: Classify items as variable and fixed in the selling and administrative expenses budget.) Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr. Prepare the sales budget by quarters. PHAROAH FARM SUPPLY COMPANY Sales Budget For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months Expected sales in units Unit selling price $ $ $ $ $ Total sales $ $ $ Prepare the production budget by quarters. PHAROAH FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2022 Quarter Six Months 1 2 Total required units Expected unit sales Required production in units Desired ending finished goods Beginning finished goods inventory Prepare the direct labour budget by quarters. (Round direct labour hours per unit to 2 decimal places, e.g. 0.15.) PHAROAH FARM SUPPLY COMPANY Direct Labour Budget For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months Units to be produced Total required for production Total cost of direct labour Direct labour cost per hour Direct labour hours per unit $ $ $ ta $ $ Prepare the direct materials budget by quarters. PHAROAH FARM SUPPLY COMPANY Direct Materials Budget-Gumm For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months Cost per kilogram Direct materials per unit Total cost of materials purchases Total materials required Direct materials purchases Units to be produced Beginning inventory Total required for production Desired ending inventory INT $ GA $ $ Prepare the selling and administrative expense budget by quarters. PHAROAH FARM SUPPLY COMPANY Selling and Administrative Expenses Budget For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months $ $ $ Variable costs Fixed costs Expected sales Total selling and admin costs $ $ $ $ $ $ TA $ $ $ Prepare the budgeted income statement for the first six months. (Round per unit calculations to 2 decimal places, e.g. 0.25 and final answers to 0 decimal places, e.g. 125.) PHAROAH FARM SUPPLY COMPANY Budgeted Income Statement For the Six Months Ending June 30, 2022 $ Ending inventory Selling and administrative expenses Income tax expense Net income Gross profit Net loss Cost of goods sold Beginning inventory Income before income taxes Sales Purchases Cost of goods available for sale (A
