Question

Question: Use the scenario to calculate the income (including the original loan) and expenditure for the fi...

Use the scenario to calculate the income (including the original loan) and expenditure for the first year to determine if the business, from a financial perspective, is worth the risk for Mr Ngobeni.

Scenario
The cement industry in Kenya is currently undergoing mixed sentiments by
various economic and financial specialists. From an economic perspective, this industry should grow, especially in view of the growing property markets. Due to these potential views of the cement market, there might be ample work opportunities, including for small and medium enterprises (SMEs).

In this regard, Mr Ngobeni decided to investigate an SME to provide ready mixed cement to builders. He is aware that all SMEs are subject to specific risk exposures.

The business involves the use of cement mixing trucks to provide ready mixed cement to builders for building purposes. To start such a business, it is imperative to get a licence from the appropriate government department and be a registered supplier of this product and service. Due to the price of these cement-mixing trucks, it will be an expensive business to start. The cost of one truck is R1.5m, and usually, two trucks are required to start such a business. It is also imperative to confirm a customer base to ensure that there is a market for the business. This would mean a detailed marketing campaign to advertise the business and to establish a customer base. The cost for such a campaign will amount to R500 000 and after that R50 000 per annum (This will only come into effect the second year after establishing the business). Furthermore, it is crucial that the business must have skilled employees. The drivers of the trucks must be trained and have a special license to drive these trucks and also have the skill to operate the mechanics of the truck’s mixing machines. Training is thus, essential to ensure a successful business. The average training cost per employee will be R65 000, which will include the required license fees.
In order to operate two cement trucks, the following staff members are required with an annual compensation package:
2 x truck drivers R470 000 per driver
2 x machine operators R350 000 per operator
2 x Cement mixing specialists R225 000 per specialist
1 x Administration officer R300 000
To employ the above staff members, it is required that the total annual compensation must be available upfront in order to protect the employees for at least a year should the business fail.
The trucks require a maintenance service after 20 000 km. A normal service costs
approximately R8 500 and the average distance per month for a truck is about 10 000 km. To ensure that the trucks operate at their full capacity, these maintenance services are crucial.
One truck can provide three loads of cement per day which will ensure a net income of R16 000 (after the cement, sand and water costs). Mr Ngobeni envisaged that he would provide cement for only 20 days per month, which will allow him time for the maintenance of the trucks on a monthly basis. The building industry closes during the months of December and January each year, meaning that there are only ten months available for business.
A potential threat to this business is the
exposure to road accidents involving the trucks. Since the trucks form the basis of this enterprise, Mr Ngobeni must be insured against accidents. This is also essential to cover any third party claims against the business such as the non-delivery of cement as per agreed times as well as claims from other accident victims. Potential monthly insurance
premiums are:
- R5 500.00 per month (12 x months) per truck (including third party costs) for
accidents.
- R2 500.00 per month (12 months) to insure against claims for non-delivery.
Furthermore, the safety of the trucks
also requires attention, and they must be parked in a safe environment when they are not in use. In this instance, Mr Ngobeni will have to rent buildings with adequate parking facilities and office space. These rental costs (including water and electricity) for a suitable building is R20 000 per month. Security is also vital to safeguard the equipment, which will cost R6 500 per month (including a 24-hour security guard) and rapid response from ABS Security.
In addition, the trucks must be monitored in terms of its fuel usage; the oil services and the kilometres travelled to ensure that the trucks are serviced when it is due. It is therefore imperative that those above be technologically supported. A system for the business will cost R50 000 and R2 000 per month.
Mr Ngobeni envisaged that to make the business worth his while, he must, at a minimum, receive a monthly income, before tax, of R90 000. The total tax implications for the business can be calculated at 28% on the gross income per annum.
To ensure the continuity and the growth of the business, a minimum annual amount of R1 000 000 must be invested. Should this target not be achieved, the business will not grow and go bankrupt after five years (this is also the lifetime of the trucks and must be replaced after five years).
To start the business, Mr Ngobeni is prepared to invest R5 000 000 into the business for ten years at 5% interest per year. The monthly amount for this loan is R67 870.

Answer 1

Answert calculations of feasibility report Amount Amount Particulars 130 000 3,000,000 Initial Investment (2aX 1500000) sales (16000 | 20410) * 2 7,680,000 Eupenses Salary of driveo (470000 * 2) 9400000 700000 galory of Machine Opexidos (350000*2) 450000 Salony Of Mihing specialist (225000* 2) 300000 suelony Of administrative Officier Training cost of doiver C65000* 2) Repcứus cost (10000 *10)* 2 *8500/20000 85000 Insurance cost (5500* 2x012 +2500*12 162000 Rent cost (20000 12) 240000 78000 Security cost C6500 * 12) 624000 Maintainance cost(52000*)2) total cost 3709000 Net Income before tau (excluding depreciation) ress: Annual Investment required 1000000 1655! Annual loom (69870 2012) 814440 181440 Available income before tone 2156560 Required Income before tone (90000 812) 1080000 Extra Income 1076560 3971000

from the above calculations, there is income beyond his expectations 50 prosent is feasible. tarles crre ignored beccullse investor wants income before tau. Depreciatim is not taken into coumt because annual investment for the same in future is deducted.