Question

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, 29,200 bags; quarter 2, 43,200 bags. Selling price is $ 61 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) 8,400 12,200 18,200 Gumm (pounds) 9,200 10,200 13,500 Tarr (pounds) 14,300 20,400 25,400 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 $ 180,000 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 $ 425,500 in quarter 2. (Note: Do not prepare the manufacturing overhead budget or the direct materials budget for Tarr.)

COOK FARM SUPPLY COMPANY Budgeted Income Statement

sales 4416400

cogs 2678800

gross profits 1737600

selling and administ. exp 1,022,460

income for operations?

interest expense?

income before tax?

income tax?

Net Income

Answer 1

Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.

Budgeted Income Statement:
Sale			$                4,416,400
Less: Cost of Goods Sold	72400*37
			$                2,678,800
Gross Margin			$                1,737,600
Less: Selling and Administration Expenses			$                1,022,460
Net Operating Income			$                   715,140
Less: Interest Expense			$                   100,000
Income Before tax			$                   615,140
Less: Tax 30%			$                   184,542
Net Income			$                   430,598