Highlights
Question 1
1. Aphiwe is in the process of preparing a cash budget for the 2023 year. The accounting department provided the below data.
|
Year |
Month |
Day |
Collections |
Payments |
|
2023 |
1 |
31 |
R120 813 085 |
R321 131 805 |
|
2023 |
2 |
28 |
R449 571 150 |
R288 501 673 |
|
2023 |
3 |
31 |
R393 449 807 |
R335 909 538 |
|
2023 |
4 |
30 |
R413 540 145 |
R357 991 439 |
|
2023 |
5 |
31 |
R507 412 980 |
R451 919 259 |
|
2023 |
6 |
30 |
R374 370 585 |
R322 583 748 |
|
2023 |
7 |
31 |
R469 935 000 |
R283 777 728 |
|
2023 |
8 |
31 |
R593 840 016 |
R510 453 840 |
|
2023 |
9 |
30 |
R580 560 000 |
R536 070 519 |
|
2023 |
10 |
31 |
R589 473 932 |
R364 982 850 |
|
2023 |
11 |
30 |
R551 388 311 |
R391 646 962 |
|
2023 |
12 |
31 |
R500 733 000 |
R444 766 850 |
Required
1.1. As the financial manager of Narex Ltd., calculate an updated accepted Rate of Return for the company.
The following is information received from the Finance Department
|
Source |
Value |
Before-tax cost |
|
Preference shares |
R 10 443 000 |
14.46% |
|
Common shares |
R 23 496 750 |
15.52% |
|
Mortgage Loan |
R 61 966 118 |
10.00% |
Required
In Excel, create a table using the provided information and calculate the WACC for Narex Ltd
Question 2
Jotec (Pty)Ltd. a Tech company is planning to prepare forecasted financial statements for year 2024 based on year 2023 accounting data.
|
Details |
2023 (R) |
|
Total revenue |
2 077 095 |
|
Cost of sales |
1 958 063 |
|
Selling expenses |
219 511 |
|
Depreciation expense |
23 497 |
|
Interest expense |
39 162 |
|
Outstanding shares (50 000 @ R 2.50each) |
125 000 |
|
Cash |
31 329 |
|
Account receivable |
321 255 |
|
Inventory |
344 619 |
|
Plant & equipment |
1 801 347 |
|
Accumulated depreciation |
391 465 |
|
Average tax rate |
28% |
Required
Using these projections, prepare the forecasted 2024 Statement for comprehensive income, Statement of Financial Position, and Statement of Cashflows for Jotec (Pty) Ltd. Each statement should be on a separate worksheet.
Question 3
As the financial manager of Gabex Solutions, prepare the Cash flow forecast for the second quarter of 2023, April – July 2023.
The accounting department provided the following actual and forecasted sales and cost of sales figures for the required period:
|
Month |
Sales |
Cost of sales |
|
January |
R 17 598 225 |
R 10 994 355 |
|
February |
R 18 661 995 |
R 12 028 478 |
|
March |
R 12 844 890 |
R 9 688 095 |
|
April |
R 14 719 000 |
R 11 102 800 |
|
May |
R 17 961 075 |
R 18 267 728 |
|
June |
R 15 021 990 |
R 11 756 340 |
Required
Using the provided information above, prepare a detailed Cash Budget in Excel for Gabex Solutions for the period April to June 2023.
The Cash Budget should include the following:
This HPFM440-1 - Corporate Finance has been solved by our PhD Experts at My Uni Paper.
© Copyright 2026 My Uni Papers – Student Hustle Made Hassle Free. All rights reserved.