Question

Elsies Limited is a nationally recognised supplier of catering equipment. It offers safe and secure shopping via its online store and its state-of-the-art premises in each of the provinces of South Africa. The company offers a wide selection of catering equipment and supplies at competitive prices. The target market includes restaurants, hotels, hostels and spaza shops. Their products carry an industry-leading warranty that is backed by good after-sales service and availability of spares. The company was established in 2015 with an authorised share capital of 1 500 000 ordinary shares of which 900 000 were issued at R2 each at the initial public offering in 2015. The financial manager and her team were in the process of forecasting the financial performance for 2024 and financial position of the company as of 31 December 2024. The starting point was the following figures that were obtained from the financial statements for the year ended 31 December 2023: The sales amounted to R9 600 000, and the cost price of the goods sold was R7 200 000. Operating expenses totaled R1 200 000 whilst the company tax amounted to R336 000. The carrying value of the fixed assets was R4 200 000 whilst the inventories, trade debtors and cash reflected values of R1 200 000, R1 800 000 and R600 000 respectively. The ordinary share capital balance remained unchanged since the establishment of the company in 2015 whilst the undistributed profits of the company accumulated to R2 100 000. An amount of R2 400 000 was owed to Jip Bank for a long-term loan. The amount owed to trade creditors was R1 467 000 and the company tax payable to SARS was R33 000. The following predictions were made for the financial year ended 31 December 2024: Sales are expected to increase by 25%. Seventy-five percent (75%) of the total sales is estimated to be on credit. Company tax will be calculated at 27% of the pre-tax profit and 10% of this amount is expected to be unpaid on 31 December 2024. A final dividend of R400 000 is expected to be declared on 31 December 2024, and is payable during 2025. The unsold shares are expected to be issued on 31 March 2024 at R3 each. The amount owed by trade debtors will be based on a collection period of 54.75 days. The company’s closing inventory and the amount owed to trade creditors are expected to change directly with the change in sales in 2024. A new machine with a cost price of R700 000 will be purchased during January 2024. Depreciation for 2024 (included in the operating expenses) is expected to amount to R300 000. R760 000 will be paid to Jip Bank during 2024 and this amount includes R360 000 for interest. The cash balance must be calculated (balancing figure). Elsies Limited is considering the purchase of a machine to manufacture some of the spare parts for the catering equipment during 2025. The company desires a minimum required rate of return of 12%. The machine will cost R2 000 000 plus R400 000 for installation and is predicted to have a useful life of five years. A salvage value of R100 000 is estimated. The machine is expected to generate cash inflows of R800 000 per year but will require the employment of two new machine operators at R100 000 per year for each operator, and it will require maintenance and repairs averaging R40 000 per year. Depreciation will be calculated using the straight-line method. Refer to the investment opportunity for 2025 and calculate the following. (Ignore taxes.) Where discount factors are required, use the four decimals present value tables that appear in the module guide. 2.1 Accounting Rate of Return on average investment (expressed to two decimal places). (3) 2.2 Benefit Cost Ratio (expressed to two decimal places). (4) 2.3 Internal Rate of Return (expressed to two decimal places). Your answer must reflect two NPV calculations (using consecutive rates/percentages) and interpolation.

78

likes
389 views

Answer to a math question Elsies Limited is a nationally recognised supplier of catering equipment. It offers safe and secure shopping via its online store and its state-of-the-art premises in each of the provinces of South Africa. The company offers a wide selection of catering equipment and supplies at competitive prices. The target market includes restaurants, hotels, hostels and spaza shops. Their products carry an industry-leading warranty that is backed by good after-sales service and availability of spares. The company was established in 2015 with an authorised share capital of 1 500 000 ordinary shares of which 900 000 were issued at R2 each at the initial public offering in 2015. The financial manager and her team were in the process of forecasting the financial performance for 2024 and financial position of the company as of 31 December 2024. The starting point was the following figures that were obtained from the financial statements for the year ended 31 December 2023: The sales amounted to R9 600 000, and the cost price of the goods sold was R7 200 000. Operating expenses totaled R1 200 000 whilst the company tax amounted to R336 000. The carrying value of the fixed assets was R4 200 000 whilst the inventories, trade debtors and cash reflected values of R1 200 000, R1 800 000 and R600 000 respectively. The ordinary share capital balance remained unchanged since the establishment of the company in 2015 whilst the undistributed profits of the company accumulated to R2 100 000. An amount of R2 400 000 was owed to Jip Bank for a long-term loan. The amount owed to trade creditors was R1 467 000 and the company tax payable to SARS was R33 000. The following predictions were made for the financial year ended 31 December 2024: Sales are expected to increase by 25%. Seventy-five percent (75%) of the total sales is estimated to be on credit. Company tax will be calculated at 27% of the pre-tax profit and 10% of this amount is expected to be unpaid on 31 December 2024. A final dividend of R400 000 is expected to be declared on 31 December 2024, and is payable during 2025. The unsold shares are expected to be issued on 31 March 2024 at R3 each. The amount owed by trade debtors will be based on a collection period of 54.75 days. The company’s closing inventory and the amount owed to trade creditors are expected to change directly with the change in sales in 2024. A new machine with a cost price of R700 000 will be purchased during January 2024. Depreciation for 2024 (included in the operating expenses) is expected to amount to R300 000. R760 000 will be paid to Jip Bank during 2024 and this amount includes R360 000 for interest. The cash balance must be calculated (balancing figure). Elsies Limited is considering the purchase of a machine to manufacture some of the spare parts for the catering equipment during 2025. The company desires a minimum required rate of return of 12%. The machine will cost R2 000 000 plus R400 000 for installation and is predicted to have a useful life of five years. A salvage value of R100 000 is estimated. The machine is expected to generate cash inflows of R800 000 per year but will require the employment of two new machine operators at R100 000 per year for each operator, and it will require maintenance and repairs averaging R40 000 per year. Depreciation will be calculated using the straight-line method. Refer to the investment opportunity for 2025 and calculate the following. (Ignore taxes.) Where discount factors are required, use the four decimals present value tables that appear in the module guide. 2.1 Accounting Rate of Return on average investment (expressed to two decimal places). (3) 2.2 Benefit Cost Ratio (expressed to two decimal places). (4) 2.3 Internal Rate of Return (expressed to two decimal places). Your answer must reflect two NPV calculations (using consecutive rates/percentages) and interpolation.

Expert avatar
Cristian
4.7
115 Answers
Let's tackle each of the required calculations step by step:

### Part 2.1: Accounting Rate of Return (ARR) on Average Investment

**Solution By Steps**

*Step 1: Calculate the Total Annual Net Cash Inflow*
- Annual Cash Inflows: R800,000
- Annual Expenses:
- Machine Operators: 2 \times R100,000 = R200,000
- Maintenance and Repairs: R40,000
- Net Annual Cash Inflows: R800,000 - R200,000 - R40,000 = R560,000

*Step 2: Calculate Annual Depreciation Expense*
- Cost of Machine: R2,000,000 + R400,000 = R2,400,000
- Salvage Value: R100,000
- Useful Life: 5 years
- Annual Depreciation: \frac{R2,400,000 - R100,000}{5} = R460,000

*Step 3: Calculate Annual Accounting Profit*
- Annual Accounting Profit: R560,000 - R460,000 = R100,000

*Step 4: Calculate Average Investment*
- Initial Investment: R2,400,000
- Average Investment: \frac{R2,400,000 + R100,000}{2} = R1,250,000

*Step 5: Calculate ARR*
- ARR: \frac{R100,000}{R1,250,000} \times 100 = 8.00\%

**Final Answer**
The Accounting Rate of Return (ARR) on average investment is 8.00%.

### Part 2.2: Benefit-Cost Ratio (BCR)

**Solution By Steps**

*Step 1: Calculate the Total Present Value (PV) of Cash Inflows*
- Annual Cash Inflows: R560,000
- Present Value Factor (for 12%, 5 years): 3.6048 (from PV tables)
- Total PV of Cash Inflows: R560,000 \times 3.6048 = R2,018,688

*Step 2: Calculate the Initial Investment*
- Initial Investment: R2,400,000

*Step 3: Calculate BCR*
- BCR: \frac{Total PV of Cash Inflows}{Initial Investment} = \frac{R2,018,688}{R2,400,000} = 0.84

**Final Answer**
The Benefit-Cost Ratio (BCR) is 0.84.

### Part 2.3: Internal Rate of Return (IRR)

**Solution By Steps**

*Step 1: Calculate NPV at a Lower Discount Rate (10%)*
- PV Factor (10%, 5 years): 3.7908
- Total PV of Cash Inflows: R560,000 \times 3.7908 = R2,123,848
- NPV at 10%: R2,123,848 - R2,400,000 = -R276,152

*Step 2: Calculate NPV at a Higher Discount Rate (14%)*
- PV Factor (14%, 5 years): 3.4331
- Total PV of Cash Inflows: R560,000 \times 3.4331 = R1,922,536
- NPV at 14%: R1,922,536 - R2,400,000 = -R477,464

*Step 3: Interpolate to find IRR*
- Using the formula: IRR = R_1 + \frac{NPV_1 \times (R_2 - R_1)}{(NPV_1 - NPV_2)}
- R_1 = 10\% , R_2 = 14\%
- IRR = 10 + \frac{(-R276,152) \times (14 - 10)}{(-R276,152 - -R477,464)}
- IRR = 10 + \frac{-R276,152 \times 4}{R201,312}
- IRR = 10 + \frac{-1,104,608}{201,312}
- IRR = 10 + (-5.48)
- IRR = 4.52\%

**Final Answer**
The Internal Rate of Return (IRR) is 4.52%.

### Key Concept

**Key Concept**
Investment evaluation methods such as ARR, BCR, and IRR are critical for determining the viability and profitability of capital investments. They provide insights into the expected returns and help compare different investment opportunities.

**Key Concept Explanation**
- **ARR**: Measures the average annual profit of an investment as a percentage of the initial investment, useful for evaluating the profitability in accounting terms.
- **BCR**: Compares the present value of cash inflows to the initial investment cost, helping to assess the overall value generated by the investment.
- **IRR**: The discount rate at which the net present value of cash flows from an investment is zero, indicating the expected annualized return and aiding in comparing the profitability of multiple investments.

Frequently asked questions (FAQs)
Question: Find the x-intercept(s) of the graph of y = log(base 2)(x + 4).
+
What is the value of 5.6 kilometers (km) when converted to miles (mi)?
+
Math question: Find the maximum value of x^2 - 3x + 5 over the interval [1, 5].
+
New questions in Mathematics
calculate the derivative by the limit definition: f(x) = 6x^3 + 2
A hotel in the Algarve had to offer 1 week of vacation to one of its employees as an Easter gift in a random choice. It is known that 80 people work in this hotel unit, 41 of whom are Portuguese and 39 are foreign nationals. There are 14 Portuguese men and 23 foreign women. Using what you know about conditional probability, check the probability that the gift was offered to a Portuguese citizen, knowing that it was a woman.
*Question!!* *Victory saved 3,000 in first bank and 2,000 Naira in union bank PSC with interest rate of X% and Y% per annual respectively his total interest in one year is #640. If she has saved 2,000 naira with first bank and 3,000 naira in union bank for same period she would have made extra 20# as additional interest, then find the value of X and Y
Consider numbers from 1 to 2023. We want to delete 3 consecutive, so that the avarage of the left numbers is a whole number. How do we do that
224 × (6÷8)
Emma is on a 50 m high bridge and sees two boats anchored below. From her position, boat A has a bearing of 230° and boat B has a bearing of 120°. Emma estimates the angles of depression to be about 38° for boat A and 35° for boat B. How far apart are the boats to the nearest meter?
The price per night of a suite at the Baglioni Hotel in Venice is 1896 euros, VAT included. The VAT in Italy is 25%. The hotel gets a return of 10% out of the price VAT included. b) What is the profit value made by the hotel for one
Nice's central library building is considered one of the most original in the world, as it is a mix between a sculpture and a work of habitable architecture. It was called La Tête Carrée and is made up of part of a bust that supports a cube divided into five floors. It is known that the building has a total height of approximately 30 meters. It admits that the cubic part of the sculpture is parallel to the floor and has a volume of 2744 meters3 Calculate, in meters, the height of the bust that supports the cube. Displays all the calculations you made.
The sick-leave time of employees in a firm in a month is normally with a mean of 100 hours and a standard deviation of 20 hours. Find the probability that the sick-leave time of an employee in a month exceeds 130 hours.
Calculate the difference between 407 and 27
Let f and g be defined in R and suppose that there exists M > 0 such that |f(x) − f(p)| ≤ M|g(x) − g(p)|, for all x. Prove that if g is continuous in p, then f will also be continuous in p.
16.What payment (deposit) made at the end of each month will accumulate to $10473 in 13 years at 7.9% compounded monthly? Enter to the nearest cent (two decimals). Do not use $ signs or commas in the answer.
To find the increased amount on a standard term deposit with the following conditions: starting amount: BGN 13000, type of deposit: annual, annual compound interest rate: 1.4%, after 4 years;
Given a circle 𝑘(𝑆; 𝑟 = 4 𝑐𝑚) and a line |𝐴𝐵| = 2 𝑐𝑚. Determine and construct the set of all centers of circles that touch circle 𝑘 and have radius 𝑟 = |𝐴𝐵|
2+2020202
Marc, Jean and Michelle have traveled a lot. Marc drove twice as much as Jean, but it was Michelle who drove the most with 100km more than Marc. They respected their objective of not exceeding 1350km of distance. How far did John drive?
Select a variable and collect at least 50 data values. For example, you may ask the students in the college how many hours they study per week or how old they are, etc. a. Explain what your target population was. b. State how the sample was selected. c. Summarise the data by using a frequency table. d. Calculate all the descriptive measures for the data and describe the data set using the measures. e. Present the data in an appropriate way. f. Write a paragraph summarizing the data.
Recall that with base- ten blocks, 1 long = 10 units, 1flat = 10 long, and a block = 1 unit. Then what number does 5 flat, 17long and 5 units represent represent ?
An export company grants a bonus of $100,000 pesos to distribute among three of its best employees, so that the first receives double the second and the latter receives triple the third. How much did each person receive?
Find the number of liters of water needed to reduce 9 liters of lotion. shave containing 50% alcohol to a lotion containing 30% alcohol.