Please show every single working calculation. Thank you

QUESTION

BioGrow Sdn. Bhd is a retail fertilizer to farmers in Jitra. The company has approached its Bankers to provide funding for next years 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 bankers consideration for its next years (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.

1. The Schedule of Cash Collection
2. The Schedule of Cash Payment
3. The Budgeted Income Statement
4. The Cash Budget
5. The Budgeted Statement of Financial Position
6. Identify and Explain TWO (2) possible risks that may cause the company not achieving their targeted profit for the first quarter of 2021.