Question

Prepare budgeted income statement and supporting budgets. (LO 1, 2, 3) r! Bolivar Farm Supply Company manufactures and sells
1 0
Add a comment Improve this question Transcribed image text
Answer #1
Q1 Q2
Sales In Bags 140000 250000
add Closing Inventory 15000 20000
155000 270000
Less: Opening Inventory 10000 15000
Produced Bags 145000 255000
material Crup Consumed Q1 Q2
Opening Inventory                9,000.00            12,000.00
add Material for Produced bags           870,000.00      1,530,000.00
          879,000.00      1,542,000.00
Less Closing Inventory              12,000.00            15,000.00
          867,000.00      1,527,000.00
Material Dert Consumed Q1 Q2
Opening Inventory              15,000.00            20,000.00
Add: Material for Produced Bags        1,450,000.00      2,550,000.00
       1,465,000.00      2,570,000.00
Closing Inventory              20,000.00            25,000.00
       1,445,000.00      2,545,000.00
Budgeted Income Statement
Q1   Q2
Sales        8,400,000.00    15,000,000.00
Less:
Direct Materials Cost-Crup        3,468,000.00      6,108,000.00
Direct Material Cost -Dert        2,890,000.00      5,090,000.00
Direct Labour           362,500.00          637,500.00
Manufacturing Overheads           362,500.00          637,500.00
Selling & Administration Overheads
                  Variable              14,000.00            25,000.00
                  Fixed           150,000.00          150,000.00
Net Income        1,153,000.00      2,352,000.00
Less Tax           345,900.00          705,600.00
          807,100.00      1,646,400.00
Add a comment
Know the answer?
Add Answer to:
Prepare budgeted income statement and supporting budgets. (LO 1, 2, 3) r! Bolivar Farm Supply Company...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • (c) Compute the target selling price for R2-D2. (d) Compute variable cost per unit, fixed cost...

    (c) Compute the target selling price for R2-D2. (d) Compute variable cost per unit, fixed cost per unit, and total cost per unit assuming that 80,000 R2-D2s are produced sold during the year. T! : Bolivar Farm Supply Company manufactures and sells a fertilizer called Basic II. Prepare budgeted inca The following data are available for preparing budgets for Basic II for the first 2 quarters of statement and suppor 2017. budgets. (LO 1,2,3) 1. Sales: Quarter 1,40,000 bags; quarter...

  • P24.1A (LO 2, 3) Cook Farm Supply Company manufactures and sells a pesticide called Snare. The...

    P24.1A (LO 2, 3) 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, 40,000 bags; quarter 2, 56,000 bags. Selling price is $60 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:...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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 2017. 1. Sales: quarter 1, 29,500 bags; quarter 2, 43,900 bags. Selling price is $63 per bag. 2. Direct materials: each bag of Snare requires 5 pounds of Gumm at a cost of $3.8 per pound and 6 pounds of Tarr at $1.75 per pound. 3. Desired inventory levels: Type of Inventory January...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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 2017. 1. Sales: quarter 1, 28,400 bags; quarter 2, 42,200 bags. Selling price is $62 per bag. 2. Direct materials: each bag of Snare requires 5 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...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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, 28,600 bags: quarter 2,42,600 bags. Selling price is $63 per bag. 2. Direct materials: cach bag of Snare requires 5 pounds of Gumm at a cost of $3.80 per pound and 6 pounds of Tarrat $1.75 per pound. 3. Desired inventory levels: Type of Inventory Snare (bags) Gumm...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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 2017. 1. Sales: quarter 1, 28,600 bags; quarter 2, 43,400 bags. Selling price is $62 per bag. 2. Direct materials: each bag of Snare requires 5 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...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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, 29,800 bags; quarter 2, 43,800 bags. Selling price is $63 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 $1.75 per pound. 3. Desired inventory levels: Type of Inventory January...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing...

    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 2017. 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 $300,000 in quarter 1 and $423,500 in quarter 2. Current Attempt in ProgresS Cook Farm...

  • Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available...

    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 2017. 1. Sales: quarter 1, 28,600 bags; quarter 2,43,400 bags. Selling price is $62 per bag. 2. Direct materials: each bag of Snare requires 5 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...

  • Problem 9-1A (Part Level Submission) Cook Farm Supply Company manufactures and sells a pesticide called Snare....

    Problem 9-1A (Part Level Submission) 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 2017 1. Sales: quarter 1, 29,800 bags; quarter 2, 43,700 bags. Selling price is $63 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 $1.75 per pound 3. Desired inventory...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT