Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The results of operations for the Dynatech Manufacturing Company for the fourth quarter of 2020 were as follows: Sales $ 440,000 Less variable cost of

The results of operations for the Dynatech Manufacturing Company for the fourth quarter of 2020 were as follows:

Sales

$

440,000

Less variable cost of sales

264,000

Contribution margin

176,000

Less fixed production costs

$

96,000

Less fixed selling and administrative expenses

44,000

140,000

Income before taxes

36,000

Less taxes on income

14,400

Net income

$

21,600

Note: Dynatech Manufacturing uses the variable costing method. Thus, only variable production costs are included in inventory and cost of goods sold. Fixed production costs are charged to expense in the period incurred. The companys balance sheet as of the end of the fourth quarter of 2020 was as follows:

Assets:

Cash

$

128,000

Accounts receivable

176,000

Inventory

308,000

Total current assets

612,000

Property, plant, and equipment

352,000

Less accumulated depreciation

88,000

Total assets

$

876,000

Liabilities and owners equity:

Accounts payable

$

52,800

Common stock

432,000

Retained earnings

391,200

Total liabilities and owners equity

$

876,000

Additional information:

1. Sales and variable costs of sales are expected to increase by 12 percent in the next quarter.
2. All sales are on credit with 60 percent collected in the quarter of sale and 40 percent collected in the following quarter.
3. Variable cost of sales consists of 40 percent materials, 40 percent direct labor, and 20 percent variable overhead. Materials are purchased on credit. Fifty percent are paid for in the quarter of purchase, and the remaining amount is paid for in the quarter after purchase. The inventory balance is not expected to change. Also, direct labor and variable overhead costs are paid in the quarter the expenses are incurred.
4. Fixed production costs (other than $7,000 of depreciation expense) are expected to increase by three percent. Fixed production costs requiring payment are paid in the quarter they are incurred.
5. Fixed selling and administrative costs (other than $5,000 of depreciation expense) are expected to increase by two percent. Fixed selling and administrative costs requiring payment are paid in the quarter they are incurred.
6. The tax rate is expected to be 20 percent. All taxes are paid in the quarter they are incurred.
7.

No purchases of property, plant, or equipment are expected in the first quarter of 2021.image text in transcribed

image text in transcribed

THIS SHOULD HELP YOU COMPLETE THE PROBLEM ^^^^

THANK YOU

Prepare a cash budget for the first quarter of 2021. Dynatech Manufacturing Company Cash Budget For the Quarter Ended March 31, 2021 Cash receipts : Cash collected from sales Cash payments V: Payment for labor $ 118272 i Payment for fixed production costs Payment for fixed selling and admistration expense Payment of income taxes 10734 i Payment for variable overhead 59136 i Payment of material Total cash payments Excess/(deficiency) of receipts over disbursements $ Add : Beginning cash balance 12801 Ending cash balance $ Dynatech Manufacturing Company Budgeted Income Statement For the Quarter Ended March 31, 2021 Sales $ 492800 Less : Variable cost of sales 295680 Contribution margin 197120 Less Fixed production costs 98670 i Fixed selling and administrative expenses 44780 i 143450 i Income befc taxes 53670 Less Taxes on income 10734 Net income/(loss) $ 42936

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Contemporary Auditing

Authors: Michael C. Knapp

8th edition

978-0538466790, 538466790, 978-1285066608

More Books

Students also viewed these Accounting questions

Question

Please Explain Prim's Algorithm with example.

Answered: 1 week ago

Question

2. Should a disciplinary system be established at Carter Cleaning?

Answered: 1 week ago

Question

1. What would you do if you were Jennifer, and why?

Answered: 1 week ago

Question

1. Explain what is meant by ethical behavior.

Answered: 1 week ago