d) Suppose that you have decided that you want to manufacture 15% for future quarter's stock in the preceding quarter and have it on the shelves in advance. Draw up a Production budget using the following information for 2019: (5) Opening stock (15%) Closing stock (15%) Direct material costs are R12.25 per unit Direct material purchases are paid 50% cash in the quarter of purchase and 50% in the following quarter (30days). Creditors or accounts payable will be paid at the beginning of the year and will be paid on full in the first quarter. e) It takes one hour of labour per unit at an average wage of R18 per hour to make the mobile cover. Draw up a labour budget for 2019. (5) f) MAN206 (Pty) Ltd had the similar expenses as in 2018 and wants to make provision for an adjustment of inflation of 11.5% for the 2019. Draw up a budgeted income statement for MAN206 (Pty) Ltd for 2018. Additional expenses are as follows: (10) Interest obligation of R27855 for the year Taxation of 28% Operating expenses (Total labour cost) Note: the budgeted income statement excludes Depreciation. g) MAN206 (Pty) Ltd has collected the following information to do their cash flow budget for 2019: (10) The enterprise's bank account shows a negative at the beginning of the year. An investment of R R15000.00 will be sold off in the third period of the year. Purchases of all current costs are spread evenly over the quarters. Direct labour costs are settled in the period in which they are incurred. Management wants to purchase a new vehicle for R235 000 in the third period. The enterprise pays the tax monthly in equal instalments. Loans are paid in the second period of R7500. A loan of R550 000 will be granted in the first period of the year. There's share capital of R497 195 (opening)