Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

BioGrow Sdn. Bhd is a retail fertilizer to farmers in Jitra. The company has approached its Bankers to provide funding for next year's operations. In

BioGrow Sdn. Bhd is a retail fertilizer to farmers in Jitra. The company has approached its Bankers to provide funding for next year's operations. In considering their funding application, a three - month master budget has been requested for review by the bankers.

As a freelance accounting service provider, you have been approached by the management as a consultant to prepare the 1st quarter budget for the banker's consideration for its next year's (2021) operations.

Below is the information as at the end of accounting year of December 2020:

Details RM

Debtors 23,000

Bank 55,000

Fixed asset at cost 698,000

Accumulated depreciation 98,000

Creditors 48,000

Operating expenses for December 60,000

Sales for December 400,000

Ending inventory 20,000

Retained earnings 120,000

The following additional information was also provided to assist your work.

i) Depreciation is provided at the rate of 5% on cost of non-current assets per month.

ii) Closing inventory is expected to increase by RM2000 in January from December levels. This is expected to increase by the same figure in February from the projected figure in January. It is expected that in March closing inventory is desired to be RM26,000

iii) The company makes a profit of 25% on its sales.

iv) Operating expenses is expected to increase by 10% from that of December in January and this is projected to increase at the same growth rate until March.

v) Sales is projected to grow by 15% per month from December until March.

vi) Debtors figure at the end of the month is desired to be proportional to the sales values.

vii) Creditors value for the three months are expected to be as follows:

January - RM50,000; February - RM46,000; March - RM52,000

REQUIRED:

Prepare the following three-months (January to March 2021) budget as required by the bankers.

a)The Schedule of Cash Collection

b)The Schedule of Cash Payment

c)The Budgeted Income Statement

d)The Cash Budget

e)The Budgeted Statement of Financial Position

f)Identify and Explain TWO (2)possible risks that may cause the company not achieving their targeted profit for the first quarter of 2021.

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

Step: 3

blur-text-image

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

Accounting A Pathway Into The World Of Business And Data Analytics

Authors: Carl S. Warren, Jefferson P. Jones, William Tayler

29th Edition

0357899644, 9780357899649

More Books

Students also viewed these Accounting questions

Question

14. Now reconcile what you answered to problem 15 with problem 13.

Answered: 1 week ago