Splish 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 2,40,000 bags. Selling price is $55 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: Type of Inventory January 1 April 1 July 1 Snare (bags) 8,000 11,000 18,000 Gumm (kg) 9,000 11,000 11,000 Tarr (kg) 15,000 19,000 23,000 4. Direct labour: Direct labour time is 15 minutes per bag at an hourly rate of $12.00 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 $297,000 in quarter 1 and $436,000 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. SPLISH 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. SPLISH FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2022 Quarter Six Months 1 2 Total required units Expected unit sales Beginning finished goods inventory Required production in units Desired ending finished goods Prepare the direct labour budget by quarters. (Round direct labour hours per unit to 2 decimal places, e.g. 0.15.) SPLISH FARM SUPPLY COMPANY Direct Labour Budget For the Six Months Ending June 30, 2022 Quarter 1 2 Six Months Direct labour cost per hour Total cost of direct labour Direct labour hours per unit Total required for production Units to be produced $ $ $ $ $ $ SPLISH FARM SUPPLY COMPANY Direct Materials Budget-Gumm For the Six Months Ending June 30, 2022 Quarter 1 2 M Cost per kilogram Direct materials purchases Direct materials per unit Total cost of materials purchases Total required for production Beginning inventory Desired ending inventory Total materials required Units to be produced $ $ Prepare the selling and administrative expense budget by quarters. SPLISH FARM SUPPLY COMPANY Selling and Administrative Expenses Budget For the Six Months Ending June 30, 2022 Quarter Six 1 2 Months $ $ $ ta $ $ ta $ 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 o decimal places, e.g. 125.) SPLISH FARM SUPPLY COMPANY Budgeted Income Statement For the Six Months Ending June 30, 2022 $ Net income Cost of goods sold Selling and administrative expenses Beginning inventory Purchases Cost of goods available for sale Gross profit Income before income taxes Sales $ Income tax expense Net loss Ending inventory
