Problem 21-1A

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 2017.

1. Sales: quarter 1, 29,400 bags; quarter 2, 42,200 bags. Selling price is $62 per bag.

2. Direct materials: each bag of Snare requires 5 pounds of Gumm at a cost of $3.8 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) 8,100 12,200 18,500

Gumm (pounds) 9,300 10,100 13,100

Tarr (pounds) 14,100 20,200 25,200

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 $179,000 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 $424,500 in quarter 2.

Prepare the sales budget.

COOK FARM SUPPLY COMPANY

Sales Budget

Quarter

Six

Months

1

2

Expected unit sales

Unit selling price

$

$

$

Total sales

$

$

$

Prepare the production budget.

COOK FARM SUPPLY COMPANY

Production Budget

Quarter

Six

Months

1

2

:

:

LINK TO TEXT

LINK TO TEXT

Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, e.g. 52.70.)

COOK FARM SUPPLY COMPANY

Direct Materials BudgetGumm

Quarter

Six

Months

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.)

COOK FARM SUPPLY COMPANY

Direct Labor Budget

Quarter

Six

Months

1

2

$

$

$

$

$

Prepare the selling and administrative expense budget.

COOK FARM SUPPLY COMPANY

Selling and Administrative Expense Budget

Quarter

Six

Months

1

2

$

$

$

$

$

$

LINK TO TEXT

LINK TO TEXT

Prepare the budgeted multiple-step income statement for the first 6 months. (Round intermediate calculations to 2 decimal places and final answer to 0 decimal places, e.g. 1,255.)

COOK FARM SUPPLY COMPANY

Budgeted Income Statement

$

$