Addae Foley has been working as an agent in an insurance company for the past 30 years. At his present age of 55, he decided to go into the business of buying and selling as he is uncertain about his life ahead. He provides you with the following information:

1. His fixed deposit is having a present value of GH&6,000. This will be the beginning cash for the purpose of his intended business.
2. Addae was promised sales orders amounting to GH&54,000 and GH&90,000 respectively for the first two quarters of 2022. From July onwards, sales are expected to be steady at the rate of GH&150,000 per quarter. Customers will be given two months grace period to make payment.
3. He will maintain inventory of goods costing GH&40,000 which have to be delivered in December 2021 if the business is to start in January 2022.
4. The goods will be sold, on average, at a gross profit margin of 20%.
5. A motor vehicle will be purchased and paid for in January 2022 for GH&15,000. It is expected to last for 5 years and be worth about GH&5,000 at the end of that period.
6. Addae will arrange for monthly supplies of goods sufficient to replace items sold. The supplier will allow two months credit for all supplies, including the initial stocks to be delivered in December 2021.
7. He will conduct most of his business from home but will rent a warehouse to store the goods.

He will pay 2 years rent of GH&4,800 payable half yearly in equal amounts for the two years commencing January 2022.

1. A Sales Executive will be engaged with a quarterly salary of GH&1,000 payable monthly.
2. Telephone bill and electricity are expected to be GH&200 and GH&300 respectively on quarterly basis. Other relevant expenses are estimated at GH&400 per quarter payable in cash.
3. Addae will require his bank to meet all his other cash needs if the business is undertaken.

Required: Prepare

(i) A cash budget for each of the four quarters of 2022. (ii) A budgeted income statement for the year 2022.