Unit 3 Answers
Unit 3 Answers
Answers are given below to the student workpoints, toolkits and practice questions in the book. Answers are
not exhaustive but give guidance to students on the key points to cover.
b) Despite taking a long time to save the funds, Maria has control over THDS’s finances. She does not
need to pay the funds back or rely on outside investors or lenders, who could decide to withdraw their
support at any time.
Maria knows exactly how much money is available to run her business. This includes knowing how
much she received after selling her household items.
Accept any other relevant response.
Mark as [2+2]. Award [2] for each correct and relevant explanation, up to a maximum of [4].
c) A bank overdraft would allow Maria to withdraw more money than she currently has in the THDS
business bank account. As she has a reasonable amount of money in her account already, there is a
good possibility that she will get even more funds. In this case, interest is only charged on the amount
overdrawn. However, should Maria exceed the limit that the bank set, she may attract higher additional
bank costs.
For a long-term loan, interest is charged on the full loan to be repaid; however, these repayments
(installments) are usually spread evenly until the full loan amount (principal plus interest) is paid.
Benefits to Maria of taking up a long-term loan compared to a bank overdraft:
➔ Its repayment is spread out over a predetermined period of time, reducing the burden to THDS of
having to pay it in a lump sum (as may be the case with a bank overdraft).
➔ Having been in business for at least two years, Maria can negotiate for lower interest charges
depending on the amount she wishes to borrow, which may not be the case with a bank overdraft.
Drawbacks to Maria of taking up a long-term loan compared to a bank overdraft:
➔ Maria may need to provide collateral (security) before the loan is approved, which is not a
requirement when obtaining a bank overdraft.
➔ If Maria takes up a long-term loan with variable interest rates, should these rates increase then she
will be faced with a higher debt repayment burden over the long term. Even though bank overdraft
interest rates may be high, they are paid off in the short term.
➔ Paying interest only on the amount overdrawn, as in the case of a bank overdraft, can make it a
cheaper option than a long-term loan.
Accept any other relevant response.
Limitations of the stimulus material:
➔ What type of business organization is THDS?
➔ How large is THDS in terms of its organizational structure?
➔ How much exactly does Maria have in her account?
In deciding which of the two options is best, Maria will also need to think about: the cost of the source
of finance, the specific amount required, and the state of the external environment. These factors could
seriously influence her choice.
➔ It tracks profits accurately. Absorption costing provides a company with a more accurate picture of
profitability than variable costing, especially if all of its products are not sold during the same accounting
period that they were manufactured. This is important if a company increases production in advance of
an anticipated seasonal increase in sales.
Disadvantages of absorption costing:
➔ Skewed profit and loss statement (also known as the income statement). Absorption costing can make
a company’s profit amount appear much better than it actually is during a given accounting period. This
is because all fixed costs are not deducted from revenues unless all of the company’s manufactured
products are sold. This skewing of profit and loss statements can potentially mislead both company
management and investors.
➔ It has no influence on operational efficiency. Absorption costing does not provide as good an analysis
of cost and volume as variable costing. If fixed costs are a large part of total production costs, it is
difficult to determine differences in costs that occur at various production levels. This makes it more
difficult for company management to make the best decisions for operational efficiency. (Note that
operational efficiency measures how much cost is incurred during a given financial period, where lower
costs equals greater efficiency.)
➔ It is not suited to product line comparisons. Variable costing (unlike absorption costing) is more useful
if a company wishes to compare different product lines’ potential profitability. It is easier to recognize the
differences in profits from producing one good over another by looking only at the variable costs directly
related to production of that good.
Find two company examples that use this method.
Examples could include Coca-Cola and Tesla.
Median: this is the middle number in an arranged list of numbers. It is the value that separates the higher
half from the lower half of a data sample. In a data set, it may be thought of as the “middle” value. For
example, in the data set [11, 12, 13, 16, 17, 18, 19], the median is 16: the fourth largest, and also the fourth
smallest, number in the sample.
The advantage of the median is that it is less affected by outliers and skewed data. This aspect makes it a
better option than the mean as a measure of central tendency.
Mode: this is the number that appears most frequently in a data set. A set of numbers may have one mode,
more than one mode (bimodal), or no mode at all. To find the mode, the numbers should be arranged in order
of magnitude (from least to greatest), then the number of times each number occurs should be counted.
The number that occurs the most is the mode. For example, the data set below gives the age of 11 finance
students in a graduate class, in whole years:
24, 24, 24, 25, 26, 27, 27, 28, 28, 30, 30
The following table shows a simple frequency distribution of the finance students’ age data. Such a table
is known as a frequency table. The frequency table is created by arranging collected data values and their
corresponding frequencies. The purpose of constructing this table is to show the number of times a value
occurs.
Age Frequency
24 3
25 1
26 1
27 2
28 2
30 2
The most commonly occurring value is 24; therefore, the mode of this distribution is 24 years.
The advantage of the mode over the median and the mean is that it can be found for both numerical and
non-numerical data. However, the mode does have some limitations. In some distributions, the mode may
not reflect the centre of the distribution very well. The presence of more than one mode can limit its ability in
describing the centre or typical value of the distribution. This is because a single value cannot be identified
to describe the centre.
In some cases, particularly where the data are continuous, the distribution may have no mode at all, such as
if all values are different. In this case, it may be better to consider using the median or mean.
How would this information be visually presented?
The graphical representation of a frequency table is called a histogram. On a histogram, the mode is
represented by the highest bar.
The mean and median can be visually presented using bar charts or line graphs.
Current assets
Cash 30
Debtors 20
Stock 50
Current assets 100
Total assets 670
Current liabilities
Bank overdraft 6
Trade creditors 35
Short-term loans 15
Current liabilities 56
Non-current liabilities
Borrowings – long term 275
Non-current liabilities 275
Equity
Share capital 220
Retained earnings 119
Total equity 339
➔ To check on the possibility of dividend issuance. Shareholders would like to know if they will get a
return on their investment. If a business has a sufficient amount of retained earnings, that is a good
indication it is profitable and the likelihood of dividend issuance is high. These dividends are a form
of return on the shareholders’ investment.
Limitations of the balance sheet:
➔ Non-current assets are usually recorded at historical cost. Historical cost is often criticized for its
inaccuracy since it may not reflect the current market valuation. Because of this, the balance sheet
does not show the true value of such assets.
➔ Use of estimates. Since some current asset values are based on estimations, the balance sheet
does not reflect the true financial position of the business.
➔ Omission of valuable non-monetary assets. The balance sheet does not reflect assets that cannot
be expressed in monetary terms, such as honesty, skill, and employee loyalty.
$2,000 - $200
annual depreciation expense = = $360
5
[ ($2,000 - $200)
100,000 ]
= 0.018
Current assets
Cash 2,000
Debtors 28,000
Stock 0
Current assets 30,000
Total assets 58,500
Current liabilities
Creditors 48,000
Short-term borrowing 0
Current liabilities 48,000
Non-current liabilities
Long-term loan 0
Non-current liabilities 0
Equity
Share capital 2,000
Retained earnings 8,500
Total equity 10,500
In terms of layout, award [4] for a fully accurate and fully labelled balance sheet that conforms to
the layout in the IB Business Management Guide.
If the balance sheet balances but the order of the assets or liabilities is slightly inaccurate
(according to the generally accepted method the candidate has chosen), award [3].
If the balance sheet balances but the order of the assets or liabilities is significantly inaccurate,
such as placing share capital and retained earnings as a liability, award [2].
Award [1] if the candidate conveys some understanding of a balance sheet and some sense that
total assets equal total liabilities + total equity.
Do not penalize a response more than once for errors that are carried forward.
Apply the Own Figure Rule (OFR). The Own Figure Rule means that if students give an incorrect
answer (figure), then provided they show their workings, they will be rewarded for what is correct.
Marks are not deducted for mistakes.
c) Benefits to Mary of using the units of production method include:
➔ The units of production method writes down an asset based on its usage as opposed to time,
because the depreciation expense is directly tied to the wear and tear on the asset. For Mary, this
would be a more accurate reflection of the declining physical value of her computer hardware.
➔ The units of production method would accurately match revenues and expenses for Mary’s online
education business. As it is based on asset usage, Mary will realize that her increasing expenses
fluctuate with customer demand. This allows revenues generated by her online education business
to be matched to her high expenses when producing financial statements, hence providing a more
realistic view of what is taking place in BPT Ltd.
Accept any other relevant response.
Mark as [2+2]. Award [2] for each correct and relevant explanation of the benefits of units of
production to Mary, up to a maximum of [4].
XYZ Ltd’s current ratio is 2, which can also be expressed as 2:1. This is interpreted to mean that for
every $1 of current liabilities, the business has $2 of current assets. This means that XYZ Ltd has
sufficient working capital to pay off its short-term debts.
Acid test ratio:
current assets - stock
acid test ratio =
current liabilities
$90 million - $55 million
acid test ratio = = 0.78
$45 million
For every $1 of current liabilities, XYZ Ltd has $0.78 of current assets less stock. By removing stock,
the business gets rid of the least liquid of current assets to focus on the most liquid of them. In this
case, the acid test ratio is less than 1:1 which means that XYZ Ltd is not in sound financial health.
It may be facing a liquidity crisis (the inability to pay its short-term debts) and should therefore be
scrutinized with extreme caution by financial institutions.
2. The acid test ratio (as part of the liquidity ratios) is in the most need of improvement. The profit margin,
a profitability ratio, also has room for some improvement.
Strategies to improve the acid test ratio:
➔ XYZ Ltd could sell off stock at a discount for cash. This will help to improve its liquidity position and
provide more working capital to pay off its short-term debts. However, selling stock at a discount
could reduce the revenue generated from the sold stock, thereby reducing its profits.
➔ XYZ Ltd could increase the credit period for debtors to enable them to purchase more stock on credit.
The problem here is that it may lead to increased bad debts if the debtors do not pay.
Strategies to improve the profit margin:
➔ XYZ Ltd can carefully check on the indirect costs to see where unnecessary expenses may be
avoided, for example reducing expenditure on high pay packages for senior managers. This could,
however, demoralize the managers who have been used to high pay packages.
➔ XYZ Ltd could negotiate with key stakeholders with the aim of cutting costs, for example with
landlords for cheaper rent or with suppliers for product discounts. However, negotiating for cheaper
rent could lead to the firm moving to another location that is less than ideal. Customers might see
the move as detrimental and the firm could lose some of its prestige.
Award [1] for correct working and [1] for the correct answer. Maximum award: [2].
(ii) The gross profit margin:
gross profit
gross profit margin = × 100
sales revenue
$2,195
gross profit margin = × 100 = 31.8%
$6,895
NB If a candidate rounds to 32%, accept for [1]. If a candidate rounds to 31%, award [0].
Award [1] for correct working and answer (do not credit the formula, which is given in the exam).
(iii) The profit margin:
profit before interest and tax
profit margin = × 100
sales revenue
$45
profit margin = × 100 = 0.652%
$6,895
Award [1] for correct working and answer (do not credit the formula, which is given in the exam).
2020 2021
Debtor days (days) 34.91 38.89
Creditor days (days) 26.22 19.21
Stock turnover (days) 79.56 93.75
Gearing ratio (%) 75.43 76.47
NB Candidates should also be credited for the use of different formulae in the calculation of these ratios.
For example, the stock turnover may be expressed as number of times rather than in days or may use
cost of sales as the basis for calculation.
When looking at the financial performance of the company, candidates should be analysing it from the
perspective of whether the financial manager should declare for bankruptcy. They may raise a number
of issues and these may include:
➔ There is evidence of poor credit control. The number of debtor days has risen (indicating poor
collection of debts) and creditors seem to have been paid even quicker. There may be some scope
for renegotiating terms with many suppliers or delaying payment wherever possible. This would help
restore the cash position.
➔ There is a clear problem with excess stock and the stock turnover (in days) has risen, fast indicating
deteriorating stock control.
➔ Gearing has risen slightly and is quite high. This will leave the firm vulnerable to external shocks and
changes in interest rates. A rise in interest rates could hit margins quite hard.
➔ Their overdraft has grown considerably, perhaps due to poor credit and stock control.
Accept any other relevant point.
Limitations of the stimulus material:
➔ What caused the slowing down of the sales growth?
➔ Is the company still only producing web cameras after ten years of being in existence?
Candidates should not necessarily be wholly negative in their analysis. The firm appears to have grown
consistently and has a good reputation for quality and reliability. Given that many of the issues raised
can be solved with improved management, CB Ltd may still be a potentially good investment. However,
the financial manager may want to look closely at what the other management ratios show, including
how all these ratios compare with other similar firms in the industry, before deciding on whether the
business should declare for bankruptcy.
Cash outflows
Materials 1,000 2,000 2,500 2,750 3,000
Wages and salaries 5,000 5,000 5,000 5,000 5,000
Advertising costs 3,000 3,000
Loan repayment 500 500 500 500 500
Rent 6,000 6,000 6,000 6,000 6,000
Total cash outflows 12,500 16,500 14,000 17,250 14,500
2. Juma’s cash flow forecast shows a negative closing balance in all five months up to May. Despite Juma
injecting his own savings and getting a bank loan, the forecast shows negative net cash flows. He will
require key strategies to improve this unfortunate position. Some recommendations include:
Reducing cash outflow:
➔ Juma could negotiate with suppliers or creditors to delay payment for materials. This will help him
to have working capital for his short-term needs in the business. However, he should note that
negotiations may be time-consuming, and delaying payment to suppliers could affect his future
business relationships.
➔ Juma can decrease specific expenses that will not affect production capacity, such as advertising
costs. However, if not well checked, this may reduce future demand for his restaurant.
➔ Juma could look into sourcing cheaper suppliers. This will help to reduce costs on materials,
decreasing the outflow of funds. A possible danger of this is that the quality of his restaurant meals
may be compromised, affecting future customer relationships.
Award [6] if the cash flow forecast is drawn accurately and neatly in a generally accepted format and
is error free. If the candidate provides a heading of total cash inflow/total cash outflow without using
another heading above of cash inflow or cash outflow, do not penalize as an omission.
Award [4–5] if the cash flow forecast is drawn essentially correctly and neatly in a generally accepted
format, but there is one error for [5] or two errors for [4].
Award [2–3] if a cash flow forecast is drawn, but either it is not in a generally accepted format or it is
untidy, and/or the forecast contains three or more errors. The errors could include, in addition to number
placement problems and mathematical errors, conceptual errors (using the word “profit” rather than
“net cash flow”) or omissions, such as not having a line like “closing balance” or totals.
Award [1] if the candidate conveys some understanding of what a cash flow forecast is, but
otherwise the forecast is largely inaccurate, incomplete, or illegible.
NB Allow the Own Figure Rule (OFR): if a candidate makes an error in one row and carries it through
the remainder of the forecast, that is only one error. This provision includes both mathematical
errors and conceptual errors.
If the candidate omitted both headings of cash outflow/cash inflow, [1] should be deducted. Using
the term “net profit in the cash flow forecast” instead of “net cash flow” is inaccurate and [1]
should be deducted. If the candidate has only one row for all cash outflows, deduct [1] from the
total mark awarded.
Full working is not expected.
(ii) The cash flow forecast reveals a worrying deterioration in the cash flow position of NPF. Although
the organization was set up with a generous contribution, we must assume that cash reserves are
running low.
There are forecast to be very marginal improvements in August (the negative is slightly smaller
than in the previous month), but the sponsorship of the concert in September will impose a
significant drain on cash resourcing at a time of dwindling donations.
Allow discretion when Own Figure Rule (OFR) applies to the comments.
Award [1] for overall deterioration, [1] for generous contribution inflow, [1] for marginal
improvements in August, [1] for September outflow.
Award [1] for each correct and appropriate comment based on the forecast, such as the
breakdown above. Maximum award: [4].
(iii) NPF can either reduce the outflow or increase the inflow, or elements of both. NPF could:
➔ Try to secure a bank overdraft to increase cash inflow. It may be difficult to obtain this with no
assets to be used as collateral but NPF has no debt in 2020.
➔ Seek a fresh injection of capital from the retired businessman or find another investor who
holds a similar view and vision about educational opportunities for children in developing
countries. The fresh injection will increase cash inflow.
➔ Try to co-sponsor the concert with another charity through a joint venture or strategic alliance
in order to reduce the cash outflow.
➔ Fundraise through e-commerce or other merchandising opportunities to increase the cash
inflow.
➔ Negotiate lower fees for web design and maintenance or find more socially responsible
providers in order to reduce cash outflow.
Accept any other relevant solution.
Mark as [3+3]. Award [3] for a clear and detailed explanation of the possible solution to the
liquidity problems highlighted in parts (i) and (ii). Reference is made to the stimulus material.
Award [2] for an adequate explanation of the possible solution to the liquidity problems
highlighted in parts (i) and (ii), though the response may be lacking in clarity or detail.
Award [1] for a brief and general answer (possibly just a list) with no development/explanation.
The initial investment outlay will be paid back sometime in year 2 – but in which month exactly? This
can be calculated using the following formula:
extra cash inflow required
× 12 months
annual cash flow in year 2
The extra cash inflow in year 2 is $5,000, as shown in the table above. This is because in year 1 it has
been calculated that only $5,000 needs to be paid in year 2 to pay off the initial investment. The annual
cash flow in year 2 is $30,000. Applying this information to the formula we get:
$5,000
× 12 months = 2 months
$30,000
It therefore takes one year and two months to pay back the initial investment of $40,000.
Year Annual net cash flows ($) Discount factor at 6% Present value in $
0 (40,000) 1 (40,000)
1 15,000 0.9434 14,151
2 30,000 0.8900 26,700
3 10,000 0.8396 8,396
4 5,000 0.7921 3,960.50
Award [1] for correct working and [1] for the correct answer. Maximum award: [2].
Award up to a maximum of [1] if the net annual return is not calculated.
c) ARR for Option B:
In order to calculate the ARR, the net annual return has to be calculated.
7,600
$47,000 - $40,000 = = $1,900
4
$1,900
× 100 = 4.75%
$40,000
Award [1] for correct working and [1] for the correct answer. Maximum award: [2].
Award up to a maximum of [1] if the net annual return is not calculated and the candidate used the
raw figures.
d) NPV for Option A:
Years DCF/return in $
1 9,500 × 0.9615 = 9,134.25
2 11,500 × 0.9246 = 10,632.9
3 16,500 × 0.8890 = 14,668.5
4 19,500 × 0.8548 = 16,668.6
Total DCF 51,104.25
NPV 51,104.25 – 20,000 = 31,104.25
Years DCF/return in $
1 0 × 0.9615 = 0
2 −200 × 0.9246 = −184.92
3 21,800 × 0.8890 = 19,380.2
4 26,000 × 0.8548 = 22,224.8
Total DCF 41,420.08
NPV 41,420.08 – 40,000 = 1,420.08
Allow candidate Own Figure Rule (OFR) from calculations in part (c).
Award [3–4] for correct calculations of both options. The figures and the calculations are shown and are
clearly presented. For full marks, candidates should have calculated the net annual return per option to
start with. If the net annual return is not calculated, award up to [3].
Award [2–3] for mostly correct calculations (workings) and clear presentation of the NPV method for
both years. Allow for one mistake per option. Award [2] for correct calculations (workings) and clear
presentation of one option.
Award [1–2] for some relevant calculations which may include more than two mistakes. The
calculations (workings) may not be clear. Award [1] if only the final answer is presented per option and
the answer is correct.
e) Possible advantages of the NPV method could include:
➔ Maia will incorporate future earnings into today’s value.
➔ It is a more accurate method, as the decision is made in the present while the return is predicted for
the future.
➔ Normally money in the future is worth less than the current value, so Maia can calculate the present
value of the return on investment taking into account the effect of interest rates and time.
➔ If the NPV is positive, the investment should be taken on a financial basis.
➔ The other methods do not incorporate discounted cash flow.
➔ When comparing two or more options, as in this case, Maia can clearly see that Option A gives the
highest NPV.
➔ Maia can also compare the effects of different discount rates.
Possible disadvantages of the NPV method could include:
➔ It might be difficult for Maia to decide on the most accurate discount factor, especially if the inflation
rate and interest rate fluctuate considerably.
➔ An accurate rate is crucial for EEB. The discount rate of 4 % might not be accurate, which may lead to
the wrong decision.
➔ As with the other methods, Maia relies on estimated data on the return generated by the investment.
➔ Given changes in the external environment, especially technological changes, the figures are likely
to be overestimated.
➔ The predicted/estimated figures are likely to make the decision taken in the present more favourable.
Accept any other relevant advantage or disadvantage and explanation.
Mark as [2+2]. Award [1] for a relevant and correct advantage/disadvantage identified, up to [2].
Award [1] each for a relevant and correct explanation with application to EEB, up to [2]. Maximum
award: [4].
Do not credit responses that are generic and refer to the advantages of investment appraisal rather than
to the use of the NPV method.
2. An adverse variance of $6,500 is experienced in the material costs. This could be a result of
unexpected changes in the economy, such as inflation that drove the material costs higher. In addition,
XAV Ltd could have underestimated how much material was needed for production.
3. XAV Ltd has three adverse variance figures and two favourable variance figures. Overall, it does not
seem to be in a good position financially as its budgeted figure for material costs and advertising costs
are much lower than the actual figures. Even though it makes a favourable variance on sales of radios,
this is quite insignificant compared to the larger adverse variances it experiences on its costs overall.
Costs
Direct labour costs 90 75 15 [F]
Direct material costs 80 90 10 [A]
Advertising 20 10 10 [F]
Rent 15 15 0
Electricity 30 40 10 [A]
Total costs 235 230 5 [F]
[6] The budget is drawn accurately and neatly in a generally accepted format, and is error free.
[4–5] The budget is drawn essentially correctly and neatly in a generally accepted format. Award
[5] if there is one error, [4] if there are two errors. If the candidate produces an accurate budget (that
is, the final excess of revenues over (under) costs is correct and the means by which the candidate
arrived at that figure is clear and logical) but does not use a generally accepted format, award [5].
[2–3] A budget is drawn, but either it is not in a generally accepted format or it is untidy, and the
forecast contains two or more errors.
[1] The candidate conveys some understanding of what a budget is, but otherwise the budget is
largely inaccurate, incomplete, or illegible.
c) Favourable variances in KJC Ltd were experienced in the direct labour costs and advertising. Here, both
presented a financial benefit to the business, the former with a lower cost figure of $15,000 and the
latter with a reduced cost of $10,000.
Adverse variances were experienced in the sales revenue figures ($100,000), interest earned
($20,000), direct material costs ($10,000), and electricity ($10,000) which proves financially costly
for KJC Ltd.
Overall, KJC Ltd has an adverse variance of $115,000 which is quite significant, placing it in an
unfavourable position financially.
Accept any other relevant response.
Mark as [2+2]. Award [1] for relevant favourable variance(s) identified and award an additional
[1] for a relevant explanation, up to a maximum of [2]. Award [1] for relevant adverse variance(s)
identified and award an additional [1] for a relevant explanation, up to a maximum of [2]. Maximum
award: [4].
d) Roles of profit centres to KJC Ltd include:
➔ Aiding decision-making: by monitoring the profit centres, Mr Liu can help KJC Ltd with financial
information about the different parts of the pot business. This information can assist KJC Ltd’s
management in deciding whether to continue or discontinue producing all the pots or just specific
types of pots. With such information, the production of high-cost and least profitable pots can be
stopped to make way for new, lower-cost but more profitable pots (especially given the decline in
sales in the second half of the year).
➔ Better accountability: profit centres will help to hold KJC Ltd’s specific business sections
accountable. For example, Mr Liu will be able to identify the managers who performed poorly in
their department, including what may have caused the sales of pots for the second half of the year
to decrease. This will hold them accountable due to their inefficiency.
Accept any other relevant response.
Mark as [2+2]. Award [1] for each correct and relevant role of profit centres identified, up to [2]. Award
an additional [1] each for a relevant explanation, up to [2]. Maximum award: [4].