Q3 .b

Waterway 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 1.27,000 bags: quarter 2.41,000 bags. Selling price is $55 per bag 2. Direct materials: Each bag of Snare requires 4 kg of Gummat $4.00 per kilogram and 6 kg of Tarrat $1.50 per kilogram. 3. Desired inventory levels: January 1 April 1 Type of Inventory Snare (bags) July 1 18,000 9,000 11,000 Gumm (kg) 9,000 10,000 12,000 Tarr (kg) 14,000 19,000 26,000 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 $174,000 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 $294.000 in quarter 1 and $440,000 in quarter 2. Prepare the following operating budgets by quarters. (Note: Classity 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 direct labour budget by quarters. (Round direct labour hours per unit to 2 decimal places, eg: 0.15.) WATERWAY FARM SUPPLY COMPANY Direct Labour Budget For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months Direct labour hours per unit Total cost of direct labour Units to be produced Total required for production Direct labour cost per hour $ WATERWAY FARM SUPPLY COMPANY Direct Materials Budget-Gumm For the Six Months Ending June 30, 2022 Quarter 1 Six Months $ $ $ $ $ Direct materials per unit Total materials required Cost per kilogram Direct materials purchases Beginning inventory Total cost of materials purchases Units to be produced Desired ending inventory Total required for production > Add Less