Ayayai Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2017. 1. Sales: quarter 1, 28,300 bags; quarter 2, 43,800 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) 8,500 12,100 18,100 Gumm (pounds) 9,300 10,500 13,100 Tarr (pounds) 14,200 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 $177,000 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. 1. Prepare the sales budget. AYAYAI COMPANY Sales Budget Quarter Six Months 1 2 Expected unit sales Unit selling price $ $ $ Total sales $ $ $

Question 9

Principles of Accounting Volume 2

19th Edition

ISBN:9781947172609

Author:OpenStax

Publisher:OpenStax

Chapter7: Budgeting

Section: Chapter Questions

Problem 8MC: Which of the operating budgets is prepared first? A. production budget B. sales budget C. cash...

See similar textbooks

AYAYAI COMPANY
Sales Budget

Quarter

Six
Months

Expected unit sales

Unit selling price

Total sales

Ayayai Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2017.

1.		Sales: quarter 1, 28,300 bags; quarter 2, 43,800 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)	8,500	12,100	18,100
Gumm (pounds)	9,300	10,500	13,100
Tarr (pounds)	14,200	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 $177,000 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.

1. Prepare the sales budget.

Prepare the production budget.
AYAYAI COMPANY
Production Budget
Quarter
Six
1
2
Months
>
>
>
>

Prepare the direct materials budget. (Round Cost per pound answers to 2 decimal places, e.g. 52.70.)
AYAYAI COMPANY
Direct Materials Budget-Gumm
Quarter
Six
Months
1
2
$4
%24
%24
%24
%24
>
>
>
>
>
>
>
>
>
>

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 3 steps with 3 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.