Question

Tilger 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 2020.

1.	Sales: Quarter 1, 29,000 bags; quarter 2, 44,000 bags. Selling price is $60 per bag.
2.	Direct materials: Each bag of Snare requires 4 kg of Gumm at $4 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			13,000		16,000
	Gumm (kg)		10,000			10,000		12,000
	Tarr (kg)		13,000			19,000		26,000

4.	Direct labour: Direct labour time is 15 minutes per bag at an hourly rate of $14 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 $441,000 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.

1. Prepare the production budget by quarters.

2. Prepare the direct labour budget by quarters.

3.Prepare the direct materials budget by quarters.

4. Prepare the selling and administrative expense budget by quarters.

5. 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 0 decimal places, e.g. 125.)

$

Answer 1