Problem 22-01A (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 2020.

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 $3.80 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)		8,100		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. (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.)

COOK FARM SUPPLY COMPANY Direct Materials BudgetGumm For the Six Months Ending June 30, 2020June 30, 2020For the Quarter Ending June 30, 2020
		Quarter				Six Months
		1		2
AddLess :
AddLess :
		$		$
		$		$		$

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

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 For the Quarter Ending June 30, 2020June 30, 2020For the Six Months Ending June 30, 2020
		Quarter				Six Months
		1		2
		$		$
		$		$		$

Prepare the selling and administrative expense budget.

COOK FARM SUPPLY COMPANY Selling and Administrative Expense Budget June 30, 2020For the Quarter Ending June 30, 2020For the Six Months Ending June 30, 2020
		Quarter				Six Months
		1		2
		$		$		$
		$		$		$
		$		$		$