Green Enterprises Ltd is preparing to set up a new business on the first of January...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 Sales Unit Sales Revenue January 8 000 240 000 February 8 500 255 000 March 10 000 300 000 April 11 000 330 000 May 11 500 345 000 June 10 500 315 000 Additional Information; 1. The Cash collections patterns from sales is expected to be as follows: (a) Cash Customers 30% of sales revenue will be for immediate cash (b) 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. 2. 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. 3. 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. 4. One month's credit is received from suppliers. 5. Stock of raw materials sufficient for 10% of the following month's requirement in kgs are held at the end of each month. 6. One month's credit is received from suppliers. 7. Expenses of the business will be settled as follows; (a) Expected Costs Wages N$ 20 000 per month payable as incurred. Variable Overheads of N$ 5 per Unit is payable as incurred. (b) 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: 1.1. 1.2. Prepare a production budget for the first four months of 2021 Prepare a material purchases budget for the first four months of 2021 (both in units and N$) 1.3. Prepare a budgeted Trading Profit and Loss Account for the four months ending April 2021 TOTAL MARKS Marks 4 8 13 25 Green Enterprises Ltd is preparing to set up a new business on the first of January 2021 to manufacture a single product. Below is the sales budget for the company for the first 6 months of 2021. Sales Budget Sales Unit Sales Revenue January 8 000 240 000 February 8 500 255 000 March 10 000 300 000 April 11 000 330 000 May 11 500 345 000 June 10 500 315 000 Additional Information; 1. The Cash collections patterns from sales is expected to be as follows: (a) Cash Customers 30% of sales revenue will be for immediate cash (b) Credit Customers 70% of sales revenue will be from credit customers. These debtors will pay their bills, 50% in the month after sales and the reminder in the second month after sales. 2. Stocks of finished goods are maintained 60% of the following months sales requirement, and the budgeted cost of a unit of finished goods is valued at N$ 20. 3. 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. 4. One month's credit is received from suppliers. 5. Stock of raw materials sufficient for 10% of the following month's requirement in kgs are held at the end of each month. 6. One month's credit is received from suppliers. 7. Expenses of the business will be settled as follows; (a) Expected Costs Wages N$ 20 000 per month payable as incurred. Variable Overheads of N$ 5 per Unit is payable as incurred. (b) 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: 1.1. 1.2. Prepare a production budget for the first four months of 2021 Prepare a material purchases budget for the first four months of 2021 (both in units and N$) 1.3. Prepare a budgeted Trading Profit and Loss Account for the four months ending April 2021 TOTAL MARKS Marks 4 8 13 25
Expert Answer:
Answer rating: 100% (QA)
11 Production budget January February March April Sales Unit 8 000 8 500 10 000 11 000 Stocks ... View the full answer
Related Book For
Financial Accounting and Reporting
ISBN: 978-0273744443
14th Edition
Authors: Barry Elliott, Jamie Elliott
Posted Date:
Students also viewed these general management questions
-
Jane Parker is going to set up a new business on 1 January 20X1. She estimates that her first six months in business will be as follows: (i) She will put 150,000 into a bank account for the firm on 1...
-
Jane Parker is going to set up a new business in Bruges on 1 January 20X1. She estimates that her first six months in business will be as follows: (i) She will put 150,000 into the firm on 1 January...
-
Mr. Norman is going to set up a new business in Singapore on 1 January 20X8. He will invest $150,000 in the business on that date and has made the following estimates and policy decisions: 1....
-
Two popular methods of financial statement analysis are horizontal analysis and vertical analysis. Explain the difference between these two methods. Discuss.
-
What is gross income? List some types of income that are included in gross income. What are some types of payments that you might receive that would not be included in gross income?
-
The masses of the Earth and Moon are 5.98 x 1024 kg and 7.35 x 1022 kg, respectively, and their centers are separated by 3.84 x 108 m. (a) Where is the CM of this system located? (b) What can you say...
-
In 1990 Congress passed the Gun-Free School Zone Act that made it unlawful to possess a firearm in a school zone. A highschool senior carried a concealed and loaded handgun into his high school and...
-
Jane Richards was employed as the sole crane operator of Gale Corp. and held the part-time union position of shop steward for the plant. On May 15, Richards complained to OSHA concerning what she...
-
Sketch a hand written a Enhanced ER diagram for this table and fix the error if there is Message cation D Notification UserNotif Password UserName UserID RoleID User D Phone User # Role securityID...
-
The model with all useable variables is? Round to 2 decimal places If an answer is 0 (Zero) enter 0.00 4 Price 25099.34 + A A/ * SqFt + Thatched Roof + 46 a
-
An annuity has a cash flow of $1125 per year for 15 years. What is the present value of this annuity if the interest rate is 7.46%? NOTE: Submit your answers with 4 decimals after the dot.
-
Prepare one "poor example" and one "good example" of a citation for an online source (e.g. website or blog for a bibliography) and an example of an in paragraph citation in APA (i.e. paraphrase with...
-
Estimate the inventory turnover for 2019. Balance Sheet 2019 Cash $8,000 2018 $4,000 AR Inventory Fixed Assets 3,000 5,000 14,000 12,000 17,500 14,000 Total Assets $42,500 $35,000 AP $14,000 $8,000...
-
1C.1 What's the largest gravitational force you can produce between the two masses? (Note: it's convenient to express the forces in this sim in terms of piconewtons-pN. One piconewton is 0.000000 000...
-
The specific heat of a certain type of cooking oil is 1.75 J/(g.C). How much heat energy is needed to raise the temperature of 2.92 kg of this oil from 23 C to 191 C? 9 = J
-
Prepare level notes for the data listed. Adjust the misclosure error. Elevation of BMA is 1258.56 ft. What is the permissible error? Is the misclosure error acceptable (Assume all readings are in...
-
A 34.5 kg centrifuge takes 200s to spin up from the test to its final angular speed with constant angular acceleration. A point located 28.00cm from the axis of rotation of the centrifuge moves with...
-
Burberrys competitive advantage is through its differentiation strategy. What risk should Burberry remain aware of?
-
(a) Assume that on 1 January 20X7 Parent Ltd acquired all the ordinary shares in Daughter Ltd for £10,800 cash. The fair value of the net assets in Daughter Ltd was their book value. (b) The...
-
Forest plc acquired 80% of the ordinary shares of Bulwell plc some years ago. At acquisition, the fair values of the assets of Bulwell plc were the same as their carrying value. Bulwell plc...
-
Epsilon is a listed entity. You are the financial controller of the entity and its consolidated financial statements for the year ended 30 September 2008 are being prepared. Your assistant, who has...
-
Perhaps the most famous case illustrating the enormous cost of winning back lost customers is that of the Tylenol Murders. Seven people in the Chicago area died suddenly after taking Tylenol...
-
Give a brief rationale for empowerment.
-
Describe the concept of MBWA.
Study smarter with the SolutionInn App