Requirements: 1. Prepare Langley\'s sales budget for the first quarter of 2019.

Question

Requirements: 1. Prepare Langley's sales budget for the first quarter of 2019.

2. Prepare Langley's production budget for the first quarter of 2019.

3. Prepare Langley's direct materials budget, direct labor budget, and manufacturing overhead budget for the first quarter of 2019. Round the predetermined overhead allocation rate to two decimal places. The overhead allocation base is direct labor hours.

4. Prepare Langley's cost of goods sold budget for the first quarter of 2019.

5. Prepare Langley's selling and administrative expense budget for the first quarter of 2019.

6. What is the company’s budgeted operating income for the first quarter of 2019

P1. The Langley Batting Company manufactures wood baseball bats. Langley's two primary products are a youth bat, designed for children and young teens, and an adult bat, designed for high school and college- aged players. Langley sells the bats to sporting goods stores and all sales are on account. The youth bat sells for $40; the adult bat sells for S 65. Langley's highest sales volume is in the first three months of the year as retailers prepare for the spring baseball season. You have the following information: a. Budgeted sales are 1.200 youth bats and 22,600 adult bats. b. Finished Goods Inventory on December 31, 2018, consists of 300 youth bats at $14 each and 950 adult bats at $ 18 each. c. Desired ending Finished Goods Inventory is 350 youth bats and 300 adult bats; FIFO inventory costing method is used. d. Direct materials requirements are 48ounces of wood per youth bat and 56 ounces of wood per adult bat. The cost of wood is $0.25 per ounce e. Raw Materials Inventory on December 31, 2018, consists of 24,000 ounces of wood at $0.25 per f. Desired ending Raw Materials Inventory is 24,000 ounces (indirect materials are insignificant and not considered for budgeting purposes) g. Each bat requires 0.7 hours of direct labor, direct labor costs average S 18 per hour h. Variable manufacturing overhead is $0.30 per bat i. Fixed manufacturing overhead includes $1,300 per quarter in depreciation and $20,140 per quarter for other costs, such as insurance and property taxes j. Fixed selling and administrative expemses include s9,000 per quarter for salaries: S2.500 per quarter for rent; $1,000 per quarter for insurance; and $200 per quarter for depreciation. k. Variable selling and administrative expenses include supplies at 22% of sales

Explanation / Answer

Requirement 1: Sales Budget: Particulars Youth Bats Adult bats A Budgeted Sales 1200 22600 B Selling Price 40 65 C Sales (A*B) 48000 1469000 Requirement 2: Production Budget: Particulars Youth Bats Adult Bats A Sales 1200 22600 B Ending Inventory 350 300 C Beginning Inventory 300 950 D Production (A+B-C) 1250 21950 Requirement 3: Direct Material Budget: Particulars Youth Bats Adult Bats A Production 1250 21950 B Direct Material per unit (Ounces) 48 56 C Total Direct Material needed (A*B) 60000 1229200 D Cost of Direct Material (C*0.25) 15000 307300 Direct Labor Budget: Particulars Youth Bats Adult Bats A Production 1250 21950 B Direct Labor per unit (Hours) 0.7 0.7 C Total Direct Labor needed (A*B) 875 15365 D Cost of Direct Labor (C*18) 15750 276570 Manufacturing Overhead Budget: Particulars Youth Bats Adult Bats A Variable Manufacturing Overhead per bat 0.3 0.3 B Predetermined Overhead Rate per hour ((1300+20140)/(875+15365)) 1.3202 1.3202 C Predetermined Overhead rate per unit (B*0.7) 0.9241 0.9241 D Total Manufacturing Overehead per unit (A+C) 1.2241 1.2241 E Production 1250 21950 F Total Manufacturing Overheads 1530 26870 Requirement 4: Cost of Goods Sold: Particulars Youth Bats Adult Bats A Direct Material 1200 22600 B Direct Labor 15750 276570 C Manufacturing Overehead 1530 26870 D Cost of Goods Sold 18480 326040

Related Questions

Navigate

• Browse (All)
• Browse R
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.