Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Question 1 (25 Marks) Green Enterprises Ltd is preparing to set up a new business on the first of January 2021 to manufacture a single
Question 1 (25 Marks)
Green Enterprises Ltd is preparing to set up a new business on the first of January 2021 to manufacture a single product. Below is the sales budget for the company for the first 6 months of 2021.
Sales Budget
| January | February | March | April | May | June |
Sales Unit | 8 000 | 8 500 | 10 000 | 11 000 | 11 500 | 10 500 |
Sales Revenue | 240 000 | 255 000 | 300 000 | 330 000 | 345 000 | 315 000 |
Additional Information;
- The Cash collections patterns from sales is expected to be as follows:
- Cash Customers 30% of sales revenue will be for immediate cash
- Credit Customers 70% of sales revenue will be from credit customers. These debtors will pay their bills, 50% in the month after sales and the reminder in the second month after sales.
- Stocks of finished goods are maintained 60% of the following months sales requirement, and the budgeted cost of a unit of finished goods is valued at N$ 20.
- The product requires 4 kg of material X which cost N$ 1.5 per kg, it is expected that this price will increase with five cents from April.
- One month`s credit is received from suppliers.
- Stock of raw materials sufficient for 10% of the following month`s requirement in kgs are held at the end of each month.
- One month`s credit is received from suppliers.
- Expenses of the business will be settled as follows;
- Expected Costs Wages N$ 20 000 per month payable as incurred. Variable Overheads of N$ 5 per Unit is payable as incurred.
- There will be an Equipment to be purchased on 01 January 2021 it cost N$ 30 000, this equipment is expected to have a useful life of 5 years. To finance this purchase, a loan of N$ 24 000 will be secured from Development Bank of Namibia at 10% per annum. Interest is payable monthly, but capital loan repayment will not commence until July 2021.
REQUIRED: | Marks | |
1.3. | Prepare a budgeted Trading Profit and Loss Account for the four months ending April 2021 | 13 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started