Rive 3 IR $10 22,540 P22-38A Preparing an operating budget--sales, production, direct materials, direct labor, overhead, COGS, and S&A expense budgets The Langley Batting Company manufactures wood baseball bats. Langley's two pri mary 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 $65. Langley's highest sales volume is in the first three months of the year as retailers prepare for the spring baseball season. Langley's balance sheet for December 31, 2018, follows: LANGLEY BATTING COMPANY Balance Sheet December 31, 2018 Assets Current Assets: $ 74,000 Cash $ 30,000 Accounts Receivable 16,700 Raw Materials Inventory 6,000 Finished Goods Inventory 21,300 Total Current Assets Property, Plant, and Equipment: Equipment 130,000 Less: Accumulated Depreciation (50,000) Total Assets Liabilities Current Liabilities: Accounts Payable Stockholders' Equity Common Stock, no par $ 90,000 Retained Earnings 48,800 Total Stockholders' Equity Total Liabilities and Stockholders' Equity 80,000 $ 154,000 $ 15,200 138,800 $ 154,000 Other data for Langley Batting Company for the first quarter of 2019: a. Budgeted sales are 1,200 youth bats and 2,600 adult bats. b. Finished Goods Inventory on December 31, 2018, consists of 300 youth bars at $14 cach and 950 adult bats at $18 each. c. Desired ending Finished Goods Inventory is 350 youth bats and 300 actult bats: FIFO inventory costing method is used. d. Direet materials requirements are 48 ounces of wood per youth bar and 56 ounces of wood per adult bat. The cost of wood is $0,25 per ounce. e Raw Materials Inventory of December 31, 2018, consists of 24,000 ounces of wood at $0.25 per ounce. f Desired ending Raw Materials Inventory is 24,000 ounces (indirect materials are insignificant and not considered for budgeting purposes). & Each bat requires 0.7 hours of direct labor; direct labor costs average $18 per hour. h. Variable manufacturing overhead is $0.30 per bat. 1. 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. Fised selling and administrative expenses include $9,000 per quarter for salaries; $2,500 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 2% of sales. Requirements 1. Prepare Langley's sales budget for the first quarter of 2019. 2. Prepare I angley'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 P22-39A Preparing a financial budget-schedule of cash receipts, schedule of cash payments, cash budget