FreshPak Corporation manufactures two types of cardboard boxes used in shipping canned food, fruit, and vegetables. The canned food box (type C) and the perishable food box (type P) have the following material and labor requirements. Direct material required per 100 boxes: Paperboard ($0.34 per pound) Corrugating medium ($0.17 per pound) Direct labor required per 100 boxes ($17.00 per hour) Type of Box с P 30 pounds 70 pounds 20 pounds 0.40 hour 30 pounds 0.80 hour The following production-overhead costs are anticipated for the next year. The predetermined overhead rate is based on a production volume of 445,000 units for each type of box. Production overhead is applied on the basis of direct-labor hours. Indirect material Indirect labor Utilities Property taxes Insurance Depreciation $ 13,500 74,440 39,000 26,000 19,000 47,000 $ 218,940 Total The following selling and administrative expenses are anticipated for the next year. Salaries and fringe benefits of sales personnel Advertising Management salaries and fringe benefits Clerical wages and fringe benefits Miscellaneous administrative expenses Total The sales forecast for the next year is as follows: Box type C Box type P Sales Volume 450,000 boxes 450,000 boxes $ 129,000 28,000 146,000 44,500 7,100 $ 354,600 Sales Price $ 120.00 per hundred boxes 180.00 per hundred boxes The following inventory information is available for the next year. The unit production costs for each product are expected to be the same this year and next year. Finished goods: Box type C Box type P Raw material: Paperboard Corrugating medium Expected Inventory January 1 10,500 boxes 20,500 boxes 13,500 pounds 4,500 pounds Desired Ending Inventory December 31 5,500 boxes 15,500 boxes 3,500 pounds 9,500 pounds Prepare a master budget for FreshPak Corporation for the next year. Assume an income tax rate of 40 percent. 7. Prepare the budgeted income statement for the next year. (Hint. To determine cost of goods sold, first compute the production cost per unit for each type of box. Include applied production overhead in the cost.) Note: Do not round intermediate calculations. Sales revenue Less: Cost of goods sold Gross margin Selling and administrative expenses Income before taxes Income tax expense Net income $ 1,350,000 354,600

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter13: Lean Manufacturing And Activity Analysis
Section: Chapter Questions
Problem 19E: Process activity analysis The Brite Beverage Company bottles soft drinks into aluminum cans. The...
icon
Related questions
Topic Video
Question

Hardev 

FreshPak Corporation manufactures two types of cardboard boxes used in shipping canned food, fruit, and vegetables.
The canned food box (type C) and the perishable food box (type P) have the following material and labor requirements.
Direct material required per 100 boxes:
Paperboard ($0.34 per pound)
Corrugating medium ($0.17 per pound)
Direct labor required per 100 boxes ($17.00 per hour)
Type of Box
C
P
30 pounds
70 pounds
20
0.40
pounds
hour
30 pounds
0.80 hour
The following production-overhead costs are anticipated for the next year. The predetermined overhead rate is based on
a production volume of 445,000 units for each type of box. Production overhead is applied on the basis of direct-labor
hours.
Indirect material
Indirect labor
Utilities
Property taxes
Insurance
Depreciation
Total
$ 13,500
74,440
39,000
26,000
19,000
47,000
$ 218,940
The following selling and administrative expenses are anticipated for the next year.
Salaries and fringe benefits of sales personnel
Advertising
Management salaries and fringe benefits
Clerical wages and fringe benefits
Miscellaneous administrative expenses
$ 129,000
The sales forecast for the next year is as follows:
28,000
146,000
44,500
7,100
$ 354,600
Total
Box type C
Box type P
Sales Volume
450,000 boxes
450,000 boxes
Sales Price
$ 120.00 per hundred boxes
180.00 per hundred boxes
The following inventory information is available for the next year. The unit production costs for each
product are expected to be the same this year and next year.
Desired Ending Inventory
December 31
Finished goods:
Box type C
Box type P
Raw material:
Paperboard
Corrugating medium
Expected Inventory
January 1
10,500 boxes
20,500 boxes
5,500 boxes
15,500 boxes
13,500 pounds
4,500 pounds
3,500 pounds
9,500 pounds
Prepare a master budget for FreshPak Corporation for the next year. Assume an income tax rate of
40 percent.
7. Prepare the budgeted income statement for the next year. (Hint. To determine cost of goods sold, first compute the
production cost per unit for each type of box. Include applied production overhead in the cost.)
Note: Do not round intermediate calculations.
Sales revenue
Less: Cost of goods sold
Gross margin
Selling and administrative expenses
Income before taxes
Income tax expense
Net income
$ 1,350,000
354,600
Transcribed Image Text:FreshPak Corporation manufactures two types of cardboard boxes used in shipping canned food, fruit, and vegetables. The canned food box (type C) and the perishable food box (type P) have the following material and labor requirements. Direct material required per 100 boxes: Paperboard ($0.34 per pound) Corrugating medium ($0.17 per pound) Direct labor required per 100 boxes ($17.00 per hour) Type of Box C P 30 pounds 70 pounds 20 0.40 pounds hour 30 pounds 0.80 hour The following production-overhead costs are anticipated for the next year. The predetermined overhead rate is based on a production volume of 445,000 units for each type of box. Production overhead is applied on the basis of direct-labor hours. Indirect material Indirect labor Utilities Property taxes Insurance Depreciation Total $ 13,500 74,440 39,000 26,000 19,000 47,000 $ 218,940 The following selling and administrative expenses are anticipated for the next year. Salaries and fringe benefits of sales personnel Advertising Management salaries and fringe benefits Clerical wages and fringe benefits Miscellaneous administrative expenses $ 129,000 The sales forecast for the next year is as follows: 28,000 146,000 44,500 7,100 $ 354,600 Total Box type C Box type P Sales Volume 450,000 boxes 450,000 boxes Sales Price $ 120.00 per hundred boxes 180.00 per hundred boxes The following inventory information is available for the next year. The unit production costs for each product are expected to be the same this year and next year. Desired Ending Inventory December 31 Finished goods: Box type C Box type P Raw material: Paperboard Corrugating medium Expected Inventory January 1 10,500 boxes 20,500 boxes 5,500 boxes 15,500 boxes 13,500 pounds 4,500 pounds 3,500 pounds 9,500 pounds Prepare a master budget for FreshPak Corporation for the next year. Assume an income tax rate of 40 percent. 7. Prepare the budgeted income statement for the next year. (Hint. To determine cost of goods sold, first compute the production cost per unit for each type of box. Include applied production overhead in the cost.) Note: Do not round intermediate calculations. Sales revenue Less: Cost of goods sold Gross margin Selling and administrative expenses Income before taxes Income tax expense Net income $ 1,350,000 354,600
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Performance measurements
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,