You're on a roll — here are the calculations for question 14:
Part a: Calculate the net income.
Step 1: Calculate tax on the first KShs 20,000.
Tax1=10%×20,000=0.10×20,000=2,000 KShs
Step 2: Calculate tax on the next KShs 30,000.
Tax2=15%×30,000=0.15×30,000=4,500 KShs
Step 3: Calculate the remaining income.
Remaining income=60,000−(20,000+30,000)=60,000−50,000=10,000 KShs
Step 4: Calculate tax on the remaining income.
Tax3=25%×10,000=0.25×10,000=2,500 KShs
Step 5: Calculate the total tax.
Total Tax=Tax1+Tax2+Tax3=2,000+4,500+2,500=9,000 KShs
Step 6: Calculate the net income.
Net Income=AnnualIncome−TotalTax=60,000−9,000=51,000 KShs
The net income is 51,000 KShs.
Part b: Calculate the financial metrics for Mr. Kalulu's business.
First, we need to calculate Cost of Goods Sold (COGS), Gross Profit, and Sales Revenue.
-
Cost of Goods Sold (COGS):
COGS=OpeningStock+NetPurchases−Closing Stock
COGS=20,000+200,000−40,000=180,000 KShs
-
Gross Profit:
Given Gross profit mark up is 50% of COGS.
Gross Profit=50%×COGS=0.50×180,000=90,000 KShs
-
Sales Revenue:
Sales Revenue=COGS+Gross Profit
Sales Revenue=180,000+90,000=270,000 KShs
Now we can calculate the required items:
b.i. Average stock.
Step 1: Use the formula for average stock.
Average Stock=2OpeningStock+ClosingStock
Step 2: Substitute the values and calculate.
Average Stock=220,000+40,000=260,000=30,000 KShs
The average stock is 30,000 KShs.
b.ii. Rate of stock turned over.
Step 1: Use the formula for stock turnover ratio.
Rate of Stock Turned Over=AverageStockCostofGoodsSold
Step 2: Substitute the calculated values and compute.
Rate of Stock Turned Over=30,000180,000=6 times
The rate of stock turned over is 6 times.
b.iii. Gross profit margin.
Step 1: Use the formula for gross profit margin.
Gross Profit Margin=SalesRevenueGrossProfit×100%
Step 2: Substitute the calculated values and compute.
Gross Profit Margin=270,00090,000×100%=31×100%≈33.33%
The gross profit margin is 33.33%.
b.iv. Return on capital.
Step 1: Calculate Net Profit.
Net Profit=GrossProfit−Expenses
Net Profit=90,000−60,000=30,000 KShs
Step 2: Use the formula for return on capital.
Return on Capital=CapitalNetProfit×100%
Step 3: Substitute the values and compute.
Return on Capital=150,00030,000×100%=51×100%=20%
The return on capital is 20%.
Drop the next question!