Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question: Please Fill in the excel template below Budgex, a French company, wants to prepare its budget for the three coming months (M1, M2 and

Question: Please Fill in the excel template below

image text in transcribed

image text in transcribed

Budgex, a French company, wants to prepare its budget for the three coming months (M1, M2 and M3).

Budgex sells a finished good (FG) which is made of a single raw materials (RM) transformed in Budgex's workshop.

Forecasted sales for the four coming months are respectively 10,000; 12,000; 9,000; and 8,000 units of FG. The selling price should remain stable at 70 per unit over the period.

To make the sales, Budgex supports selling expenses. In addition to 30,000 in fixed salaries, sales representatives are paid a 2% commission on sales (exclusive of VAT). Selling costs also include external fixed expenses and depreciation expenses that amount respectively to 12,000 and 5,000 .

Each unit of FG needs 5 units of RM. Purchasing cost of RM is 3 per unit. Manufacturing costs include 200,000 in labor costs, 120,000 in external expenses, and 20,000 in depreciation expenses. All these costs are fixed.

Budgex plans to invest in some administrative equipment in month 2 (M2). The total cost will amount to 120,000 and be paid cash. This fixed asset will be depreciated over 5 years.

The production schedule is organized such that the number of units of FG in stock at the end of a month equals 50% of the volume of sales in the following month. As to RM, Budgex wants to maintain a safety stock of 20,000 units as of M1. The beginning inventories include 5,000 units of FG and 22,000 units of RM. Inventories are valued using the WAUC method.

Monthly administrative expenses are fixed and include 80,000 in salaries, 30,000 in external expenses, and 3,000 in depreciation.

All expenses are paid cash, except RM purchases which are paid the following month. As for sales, 50% are paid cash and 50% are collected the following month.

In month M3, Budgex will have to pay an interest expense of 4,000 in addition to the repayment of 10,000 of its current loan principal.

Other payables in the balance sheet correspond to the VAT that has to be paid in M1. VAT rate is 20%. All sale and cost prices are given exclusive of VAT.

Budgex does not pay any dividend.

One will assume no income tax.

The balance sheet at the end of M0 is given below.

Balance sheet at the end of M0 ()

Fixed assets

700 000

- accumulated depreciation

(260 000)

Net fixed assets

440 000

Finished goods inventory

255 000

Raw materials inventory

57 000

Receivables

390 000

Cash

32 260

Total Assets

1 174 260

Equity

400 000

Retained earnings

302 760

Loan

200 000

Payables (RM suppliers)

192 000

Other payables

79 500

Total Liabilities and Equity

1 174 260

Budgeted income statement Sales Change in FG inventory RM purchases Change in RM inventory External expenses Salaries Depreciation expenses Interest expenses Income before tax Budgeted income statement \begin{tabular}{llll} \hline M1 & M2 & M3 & Quarter \end{tabular} Sales COGS S.A.\&G. expenses Interest expenses Income before tax

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

Financial Accounting

Authors: Michael J. Jones

1st Edition

0470058986, 978-0470058985

More Books

Students also viewed these Accounting questions