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, 28,000 bags; quarter 2, 42,000 bags. Selling price is $61 per bag. 2. Direct materials: each bag of Snare requires 4 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 12,100 18,100 Gumm (pounds) 9,100 10,100 13,100 Tarr (pounds) 14,100 20,100 25,100 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 $176,000 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 $298,000 in quarter 1 and $422,500 in quarter 2. (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.) Prepare the sales budget. COOK FARM SUPPLY COMPANY Sales Budget choose the accounting period Quarter Six Months 1 2 Expected unit sales enter a number of units enter a number of units enter a number of units Unit selling price $enter a amount $enter a amount $enter a amount Total sales $enter a total amount $enter a total amount $enter a total amount Prepare the production budget. COOK FARM SUPPLY COMPANY Production Budget choose the accounting period Quarter Six Months 1 2 select an opening production budget item enter a number of units enter a number of units select between addition and deduction : select a production budget item enter a number of units enter a number of units select a summarizing line for the first part enter a total number of units for the first part enter a total number of units for the first part select between addition and deduction : select a production budget item enter a number of units enter a number of units select a closing production budget item enter a total number of units enter a total number of units enter a total number of units Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, e.g. 52.70.) COOK FARM SUPPLY COMPANY Direct Materials Budget—Gumm choose the accounting period Quarter Six Months 1 2 select an opening direct materials budget item enter a number of units enter a number of units select an item enter the amount of pounds enter the amount of pounds select a summarizing line for the first part enter a total amount of pounds for the first part enter a total amount of pounds for the first part select between addition and deduction : select an item enter the amount of pounds enter the amount of pounds select a summarizing line for the second part enter a total amount of pounds for the second part enter a total amount of pounds for the second part select between addition and deduction : select an item enter the amount of pounds enter the amount of pounds select a summarizing line for the third part enter a total amount of pounds for the third part enter a total amount of pounds for the third part select an item $enter a amount $enter a amount select a closing direct materials budget item $enter a total amount $enter a total amount $enter a total amount
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
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, 28,000 bags; quarter 2, 42,000 bags. Selling price is $61 per bag. | |
2. | Direct materials: each bag of Snare requires 4 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 | 12,100 | 18,100 | |||
Gumm (pounds) | 9,100 | 10,100 | 13,100 | |||
Tarr (pounds) | 14,100 | 20,100 | 25,100 |
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 $176,000 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
(Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.)
Prepare the sales budget.
COOK FARM SUPPLY COMPANY
Sales Budget choose the accounting period |
||||||
---|---|---|---|---|---|---|
Quarter
|
Six
Months |
|||||
1
|
2
|
|||||
Expected unit sales
|
enter a number of units
|
enter a number of units
|
enter a number of units
|
|||
Unit selling price
|
$enter a amount
|
$enter a amount
|
$enter a amount
|
|||
Total sales
|
$enter a total amount
|
$enter a total amount
|
$enter a total amount
|
Prepare the production budget.
COOK FARM SUPPLY COMPANY
Production Budget choose the accounting period |
||||||
---|---|---|---|---|---|---|
Quarter
|
Six
Months |
|||||
1
|
2
|
|||||
select an opening production budget item
|
enter a number of units
|
enter a number of units
|
||||
select between addition and deduction : select a production budget item
|
enter a number of units | enter a number of units | ||||
select a summarizing line for the first part
|
enter a total number of units for the first part
|
enter a total number of units for the first part
|
||||
select between addition and deduction : select a production budget item
|
enter a number of units | enter a number of units | ||||
select a closing production budget item
|
enter a total number of units | enter a total number of units |
enter a total number of units
|
Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, e.g. 52.70.)
COOK FARM SUPPLY COMPANY
Direct Materials Budget—Gumm choose the accounting period |
||||||
---|---|---|---|---|---|---|
Quarter
|
Six
Months |
|||||
1
|
2
|
|||||
select an opening direct materials budget item
|
enter a number of units
|
enter a number of units
|
||||
select an item
|
enter the amount of pounds | enter the amount of pounds | ||||
select a summarizing line for the first part
|
enter a total amount of pounds for the first part | enter a total amount of pounds for the first part | ||||
select between addition and deduction : select an item
|
enter the amount of pounds | enter the amount of pounds | ||||
select a summarizing line for the second part
|
enter a total amount of pounds for the second part | enter a total amount of pounds for the second part | ||||
select between addition and deduction : select an item
|
enter the amount of pounds | enter the amount of pounds | ||||
select a summarizing line for the third part
|
enter a total amount of pounds for the third part | enter a total amount of pounds for the third part | ||||
select an item
|
$enter a amount | $enter a amount | ||||
select a closing direct materials budget item
|
$enter a total amount | $enter a total amount | $enter a total amount |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 4 images