2017 1 Sales quarter 1 28400 bags quarter 2 44000 bags Selli

2017 1. Sales: quarter 1, 28,400 bags; quarter 2, 44,000 bags. Selling price is $62 per bag 2. Direct materials: each bag of Snare requires 4 pounds of Gumm at a cost of $3.8 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) Gumm (pounds) Tarr (pounds) 8,100 9,100 14,300 12,500 10,400 20,200 18,300 13,100 25,400 4. Direct labor: direct labor time is 15 minutes per bag at an hourly rate of $14 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 $427,500 in quarter 2 Prepare the sales budget. COOK FARM SUPPLY COMPANY Sales Budget Quarter Six Months 2 Expected unit sales Unit selling price

Solution

1) Sales budget :

Production budget

	Quarter 1	Quarter 2	Six month
Expected sales unit	28400	44000	72400
Unit selling price	62	62	62
Total Sales	1760800	2728000	4488800