Question 1
(25 Marks)
Mr Tuhafeni worked as a woodwork teacher for the past thirty-five years in Windhoek. In June
2024, he decided to accept voluntary redundancy and establish a company, Vision Ltd, which
will produce and sell special types of beds in the Windhoek marketplace. The company will
commence trading on 1 January 2025. Mr Tuhafeni plans to invest all his redundancy money,
N$105,000, on January 1, 2025, into the company. Mr Tuhafeni has prepared the following
budgeted information for the first six months of trading:
(i) Sales of beds can be broken down into two categories: large wooden beds and small
wooden beds. Sales of small wooden beds will be made on a cash-only basis. Sales
of the large wooden beds will be made on a credit basis, with 50% of the sale amount
due within one month of the sale. These qualify for a 5% early settlement discount. Of
the remaining credit sales, 10% will become bad debts, and the balance will be
received equally in the second and third months after sale. Small wooden beds will
have a selling price of $150 per unit, and large wooden beds will have a selling price
of N$220 per unit. The projected sales, in units, of each are as follows:
Month
January
February
March
April
May
June
July
Sales (in units) of
Small wooden beds
50
60
50
60
70
80
00
Sales (in units) of
large wooden beds
40
60
50
40
50
70
40
(ii) Small wooden beds will be produced in the month they are sold. The variable
production cost of one small wooden bed will be N$76, which will be paid in the month
it is incurred.
(iii) Production of large wooden beds will be in the month before the sale. The production
cost of one large wooden bed will be N$130, and 60% of this amount will be paid in
the month it is incurred, with the balance due one month later.
(iv) In January, Mr Tuhafeni will purchase equipment, costing N$68,000, and this will be
paid for in April. This equipment is expected to have a useful life of five years.
Depreciation will be assumed to be on a straight-line basis.
(v) Fixed production overheads are projected at N$3,800 per month and will include the
monthly depreciation charge for the equipment.
(vi) Mr Tuhafeni has organised for a bank loan of N$35,000 to be received on 1 February.
For the first year only, Mr Tuhafeni will make a monthly interest repayment at a rate of
10% per annum . Thereafter, Mr Tuhafeni will have to start making capital repayments
on the loan.
2