Pharoah Farm Supply Company manufactures and sells a fertilizer called Snare. The following data are available...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Pharoah 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, 41,000 bags. Selling price is $62 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 12,000 19,000 Gumm (kg) 10,000 11,000 13,000 Tarr (kg) 15,000 19,000 27,000 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 $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 $300,000 in quarter 1 and $439,000 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. PHAROAH FARM SUPPLY COMPANY Sales Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Expected sales in units Unit selling price $ Total sales %24 %24 %24 %24 %24 Prepare the production budget by quarters. PHAROAH FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Total required units Expected unit sales Required production in units Desired ending finished goods Beginning finished goods inventory Prepare the direct labour budget by quarters. (Round direct labour hours per unit to 2 decimal places, e.g. 0.15.) PHAROAH FARM SUPPLY COMPANY Direct Labour Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Units to be produced Total required for production Total cost of direct labour Direct labour cost per hour Direct labour hours per unit $ $ 2$ %24 %24 Prepare the direct materials budget by quarters. PHAROAH FARM SUPPLY COMPANY Direct Materials Budget-Gumm For the Six Months Ending June 30, 2022 Quarter Six 1 Months Cost per kilogram Direct materials per unit Total cost of materials purchases Total materials required Direct materials purchases Units to be produced Beginning inventory Total required for production Desired ending inventory $ %24 %24 %24 Prepare the selling and administrative expense budget by quarters. PHAROAH FARM SUPPLY COMPANY Selling and Administrative Expenses Budget For the Six Months Ending June 30, 2022 Quarter Six 1 2 Months $ 2$ $ Variable costs Fixed costs $ Expected sales Total selling and admin costs $ $ %24 %24 %24 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.) PHAROAH FARM SUPPLY COMPANY Budgeted Income Statement For the Six Months Ending June 30, 2022 $ Ending inventory Selling and administrative expenses Income tax expense Net income Gross profit Net loss Cost of goods sold Beginning inventory Income before income taxes Sales Purchases Cost of goods available for sale $ %24 Pharoah 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, 41,000 bags. Selling price is $62 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 12,000 19,000 Gumm (kg) 10,000 11,000 13,000 Tarr (kg) 15,000 19,000 27,000 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 $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 $300,000 in quarter 1 and $439,000 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. PHAROAH FARM SUPPLY COMPANY Sales Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Expected sales in units Unit selling price $ Total sales %24 %24 %24 %24 %24 Prepare the production budget by quarters. PHAROAH FARM SUPPLY COMPANY Production Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Total required units Expected unit sales Required production in units Desired ending finished goods Beginning finished goods inventory Prepare the direct labour budget by quarters. (Round direct labour hours per unit to 2 decimal places, e.g. 0.15.) PHAROAH FARM SUPPLY COMPANY Direct Labour Budget For the Six Months Ending June 30, 2022 Quarter Six 1 Months Units to be produced Total required for production Total cost of direct labour Direct labour cost per hour Direct labour hours per unit $ $ 2$ %24 %24 Prepare the direct materials budget by quarters. PHAROAH FARM SUPPLY COMPANY Direct Materials Budget-Gumm For the Six Months Ending June 30, 2022 Quarter Six 1 Months Cost per kilogram Direct materials per unit Total cost of materials purchases Total materials required Direct materials purchases Units to be produced Beginning inventory Total required for production Desired ending inventory $ %24 %24 %24 Prepare the selling and administrative expense budget by quarters. PHAROAH FARM SUPPLY COMPANY Selling and Administrative Expenses Budget For the Six Months Ending June 30, 2022 Quarter Six 1 2 Months $ 2$ $ Variable costs Fixed costs $ Expected sales Total selling and admin costs $ $ %24 %24 %24 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.) PHAROAH FARM SUPPLY COMPANY Budgeted Income Statement For the Six Months Ending June 30, 2022 $ Ending inventory Selling and administrative expenses Income tax expense Net income Gross profit Net loss Cost of goods sold Beginning inventory Income before income taxes Sales Purchases Cost of goods available for sale $ %24
Expert Answer:
Answer rating: 100% (QA)
Tilger Farm supply Compaany Sales budget For the 6 months ending June 30 2020 Particulars Quarter 1 Quarter 2 Six months Expected sales in units 29000 ... View the full answer
Posted Date:
Students also viewed these accounting questions
-
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 2016. 1. Sales: Quarter 1,...
-
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 2012. 1. Sales: Quarter 1,...
-
Suppan Farm Supply Company manufactures and sells a fertilizer called Basic II. The following data are available for preparing budgets for Basic II for the first 2 quarters of 2010. 1. Sales: Quarter...
-
Concentric with the circle x 2 + y 2 + 2x 8y + 8 = 0 and passes through (2, 3)
-
One of the major trends in product sampling is selective sampling of targeted groups. Assume you work for a company that has just developed a new candy bar substitute that tastes almost as good as a...
-
The following separate income statements are for Burks Company and its 80 percentowned subsidiary, Foreman Company: Additional Information Amortization expense resulting from Foremans excess...
-
The dataset NFLContracts 2015 contains the yearly salary (in millions of dollars) from the contracts of all players on a National Football League (NFL) roster at the start of the 2015 season. (a) Use...
-
Arnold Industries has pretax accounting income of $33 million for the year ended December 31, 2011. The tax rate is 40%. The only difference between accounting income and taxable income relates to an...
-
It may be that Bruce Smith needs to contemplate whether he is subject to behavioral biases as he evaluates the terms. What are some concepts from behavioral finance that Bruce Smith should address...
-
Consider the EER diagram for Pine Valley Furniture shown in Figure 3-12. Figure 5-9 looks at a portion of that EER diagram. Let's make a few assumptions about the average usage of the system: There...
-
Find the voltage drop across each resistor and the voltage drop across the current source. What is the power supplied by the current source? R3 R1 6 V1 10v R2 3 2 0 Q2) Q2 (10 pts) Find the voltage...
-
What is the difference between nominal and real interest rate? With reference to specific cases explain how the courts have determined the discount rate in your country. Should the courts use rate on...
-
What is Rule 10b- 5? Discuss the salient provisions of the rule for financial market stability.
-
What is the importance of exchange rates in judicial awards? Explain the difference between the breach date and the judgment date. Should plaintiffs be compensated for exchange rate volatility? Why?...
-
Was the Abu Dhabi formula inhibitive and akin to indirect expropriation? Could there have been a public purpose for Decree Law No. 124? Why? What are some of the economic and investment implications...
-
Why was the investment of Professor Willoughby taxed (see IRC v. Willoughby (1997))? Could his investment have been taxed under the FATCA (assuming he was a US citizen in 2011)? Why?
-
Task 1:Make sure student_db is loaded If you successfully completed last week's assignment 8, you should have a database named student_db loaded on your VM. If you do not, or you altered the...
-
Arlington Merchants reported the following on its income statement for the fiscal years ending December 31, 2016 and 2015. 2016 2015 Sales $4,857,500 $4,752,900 Cost of goods sold 3,258,950 3,207,000...
-
The following information is known about the steady flow of methane through a horizontal insulated duct: (a) Determine the outlet velocity. (b) What is the stagnation temperature at the outlet? (c)...
-
Water flows in a 2 -ft-diameter duct under the following conditions: \(p_{1}=55 \mathrm{psia}\) and \(V_{1}=20 \mathrm{ft} / \mathrm{sec}\). At another section \(12 \mathrm{ft}\) below the first the...
-
An incompressible fluid \(\left(ho=55 \mathrm{lbm} / \mathrm{ft}^{3} ight)\) leaves the pipe shown in Figure \(\mathrm{P} 3.9\) with a velocity of \(15 \mathrm{ft} / \mathrm{sec}\). (a) Calculate the...
Study smarter with the SolutionInn App