Budgets, Ratio Analysis & Capital Financing – Accounting Assignment
QUESTION 1 (30 Marks)
BUDGETS
The following information has been projected by the management of GORGEOUS TRADING for the forecast period 01 September 2024 to 31 October 2024.
Information:
PROJECTIONS | ACTUAL | BUDGETED | ||
JULY | AUGUST | SEPTEMBER | OCTOBER | |
Cash Sales | 150 000 | 100 000 | 120 000 | 140 000 |
Credit Sales | 100 000 | 80 000 | 60 000 | 90 000 |
Purchases | 70 000 | 60 000 | 100 000 | 70 000 |
- Collections of credit sales from debtors:
- 50 % in the month of sales
- 30 % one month after the sales
- 15 % two months after the sales
- Balance due is irrecoverable and must be written off as bad debts.
- All purchases are on credit and creditors are paid one month after purchase less10% discount.
- A fixed deposit of R15 000 is maturing on 20 September 2024. An interest of R2 000 will also be due on this date.
- Salaries amount to R30 000 per month. However, an increase of 8% will come into effect from 01 October 2024.
- An air-conditioned system costing R25 000 is scheduled to be purchased and installed for cash in October 2024.
- Variable expenses are expected to be R18 000 per month and expected to increase by R2 000 with effect from 01 October 2024.
- The owner withdraws R20 000 cash each month for her personal use.
- A loan repayment of R50 000 is made annually on 01 September.
- The expected Bank balance on 01 September is an unfavorable bank balance of R7 850.
Required:
1.1 Debtors Collection Schedule for the budgeted period, September to October 2024. (10 marks)
1.2. Statement of Cash Budget for the Budgeted period September to October 2024. (20 marks)
QUESTION 2 (27 Marks)
RATIO ANALYSIS
The following information was extracted from the records of FLAMBOYANT WHOLESALERS for the year ended 29 February 2024.
Information:
Flamboyant Wholesalers Statement of comprehensive Income for the year ended 29 February 2024. | |
Sales [all credit] | 300 000 |
Less: Cost of sales | (180 000) |
Gross Profit | 120 000 |
Add: Operating Income | 30 000 |
Gross Income | 150 000 |
Less: Operating Expenses | (50 000) |
Operating Profit | 100 000 |
Less: Interest Expenses | (20 000) |
Net Profit for the year | 80 000 |
Flamboyant Wholesalers Statement of Financial Position as of 29 February 2024. | ||
ASSETS | ||
Non- Current Assets | 950 000 | |
Current assets | 360 000 | |
Inventory | 110 000 | |
Debtors | 80 000 | |
Bank | 170 000 |
1 310 000 | ||
EQUITY and LIABILITIES | ||
Owner’s Equity | 890 000 | |
Non-Current Liability | 300 000 | |
Current Liabilities | 120 000 | |
1 310 000 | ||
NB: Inventory on 01 March 2023 was, R90 000 Required: Calculate the following ratios.
NB: Where applicable, round off your answers to two decimal places.
Gross margin (3 marks)
Inventory turnover (Use average Inventory) (4 marks)
Debtors’ collection period (4 marks)
Return on assets (4 marks)
Total Debt to equity (4 marks)
Current ratio (4 marks)
Return on own capital (4 marks)
Question 3 (15 Marks)
KZN Textiles (Pty) Ltd is a medium-sized manufacturer located in Durban, specialising in school uniforms for primary and secondary schools. The company has experienced consistent demand over the past five years, with sales peaking between November and January each year when parents prepare for the new school year.
To meet growing demand, the company has decided to expand production by purchasing new machinery valued at R1,200,000, which will improve efficiency and reduce production costs over the next 10 years. The machinery is expected to remain in use for its full useful life and requires a permanent capital investment.
In addition to the machinery, the company requires R500,000 in working capital to fund raw materials (fabric, buttons, zippers) and to cover salaries for additional seasonal workers hired during the peak production months. This working capital need is considered variable, as it fluctuates with seasonal demand.
The financial manager must now decide how best to finance these capital requirements. The available financing options are:
Long-term bank loan: Up to R1,200,000 available at 10% interest per annum, repayable over 10 years with fixed instalments.
Short-term overdraft facility: Up to R600,000 available at 14% interest per annum, repayable within 12 months. This facility can be renewed but remains subject to the bank’s discretion.
Retained earnings: R600,000 available for reinvestment. Using this option does not incur interest costs but will reduce the amount of reserves available for other opportunities or emergencies.
The directors of KZN Textiles have expressed caution about taking on too much debt, given that rising interest rates in South Africa may increase financial risk. However, they also wish to preserve some retained earnings as a buffer for unforeseen expenses.
The financial manager must therefore balance the principles of financing:
Matching principle: Long-term needs (fixed assets) should be financed with long-term funds, and short-term needs (working capital) should be financed with short-term funds.
Risk–return principle: Higher risk financing (such as overdrafts) may increase returns but also increases financial vulnerability.
Required:
Distinguish between the permanent capital and variable capital needs of KZN Textiles, using figures from the scenario. (5 marks)
Explain which financing source(s) would be most appropriate for each type of capital requirement, applying the principles of capital financing. (6 marks)
Discuss one potential risk of using excessive short-term finance for variable capital needs. (4 marks)
QUESTION 4 (28 Marks)
CAPITAL EXPENDITURE DECISIONS
Fantastic Construction is investigating the possibility of purchasing a new generator. The research department has submitted the following information.
Investment amount | R 200 000 | |
Economic life | 4 years | |
Scrap value | nil | |
Cost of capital | 14% | |
Year | Cash Flow | Profit |
1 | 70 000 | 20 000 |
2 | 75 000 | 25 000 |
3 | 68 000 | 18 000 |
4 | 65 000 | 15 000 |
Required:
The payback period [answer in years, months and days] (6 marks)
The accounting rate of return. (6 marks)
The net present value. (8 marks)
Would the cost of capital of 15% be acceptable when calculating the NPV of the project? Motivate your answer. (8 marks)
Accounting Assignment Answers: Expert Answers on Above Financial Management Questions
Collection pattern: 50% in month of sale, 30% one month after, 15% two months after; 5% irrecoverable (bad debts).
Credit sales by month: July: R100,000, August: R80,000, September: R60,000, October: R90,000
Collections received in September 2024
From September sales (50% of R60,000) = R30,000, From August sales (30% of R80,000) = R24,000, From July sales (15% of R100,000) = R15,000. Total collections in September = R69,000
Collections received in October 2024
From October sales (50% of R90,000) = R45,000, From September sales (30% of R60,000) = R18,000, From August sales (15% of R80,000) = R12,000. Total collections in October = R75,000
Note on bad debts (irrecoverable)
5% of each month’s credit sales is irrecoverable:
July: 5% of 100,000 = R5,000, August: 5% of 80,000 = R4,000, September: 5% of 60,000 = R3,000, October: 5% of 90,000 = R4,500
Disclaimer: This answer is a model for study and reference purposes only. Please do not submit it as your own work. |
Want Detailed Answers with References?
Check Samples on Accounting Subject Written by Experts
Related answer
Online PPE Business Costing and Investment Proposal
Construction Accounting, Disruptions & Life-Cycle Costing
Reef Ltd & Ray Ltd Consolidation | IFRS Group Accounts 2024
Flowers Group Consolidation Case – 30 June 2025
Accounting & Managerial Finance — EOQ, Ratios, CVP
Established Manufacturers Case Study & Financial Analysis
Cosmed Limited: 2023 Cash Flows, 2024 Ratios & 2026 Project
EcoGrid SunGrid Expansion & VitaPharm ROE Analysis
Financial Accounting Assignment – VAT, Journals & More
Tax Case Study: HOD Pty Ltd & Special Trust Implications