Problem 21-1A (Part Level Submission)

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, 28,000 bags; quarter 2, 43,300 bags. Selling price is $63 per bag.
2.		Direct materials: each bag of Snare requires 4 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)		8,400		12,500		18,400
Gumm (pounds)		9,500		10,300		13,400
Tarr (pounds)		14,500		20,100		25,100

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 $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 $300,000 in quarter 1 and $424,500 in quarter 2.

PART A COMPLETED AND CORRECT BELOW FOR REFERENCE:

SOLVE PART B:

Prepare the sales budget COOK FARM SUPPLY COMPANY Sales Budget For the Six Months Ending June 30, 2017 Quarter Six Months 1 2 Expected unit sales 28000 43300 71300 Unit selling price 63 63 63 Total sales 1764000 2727900 4491900 Prepare the production budget. COOK FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2017 Quarter Six Months 1 2 28000 Expected Unit Sales Add V. Desired Ending Finished Goods Units Total Required Units 43300 12500 18400 61700 12500 40500 Less Beginning Finished Goods Units 8400 Required Production Units 32100 49200 81300 Click if you would like to Show Work for this question: Open Show Work