Financial Management: Analysis of Tax Liability, Investment Evaluation, Net Funding Requirement, Ratio Analysis, Capital Budgeting, Income Statement and Balance Sheet Preparation, and Financial Axioms
VerifiedAdded on  2023/04/25
|20
|3338
|66
AI Summary
This document provides an analysis of tax liability, investment evaluation, net funding requirement, ratio analysis, capital budgeting, income statement and balance sheet preparation, and financial axioms. It includes a table of contents, questions and answers, and financial axioms.
Contribute Materials
Your contribution can guide someone’s learning journey. Share your
documents today.
Running head: FINANCIAL MANAGEMENT
Financial Management
Name of the Student:
Name of the University:
Author’s Note:
Financial Management
Name of the Student:
Name of the University:
Author’s Note:
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
1FINANCIAL MANAGEMENT
Table of Contents
Question 1........................................................................................................................................2
Question 2........................................................................................................................................2
Question 3........................................................................................................................................3
Question 4........................................................................................................................................4
Question 5........................................................................................................................................6
Question 6........................................................................................................................................6
References......................................................................................................................................10
Appendix........................................................................................................................................12
1) Change in Net Assets..........................................................................................................12
1) Ratio Analysis.....................................................................................................................13
2) Capital Budgeting...............................................................................................................14
3) Accounts of Winners Industries..........................................................................................15
Table of Contents
Question 1........................................................................................................................................2
Question 2........................................................................................................................................2
Question 3........................................................................................................................................3
Question 4........................................................................................................................................4
Question 5........................................................................................................................................6
Question 6........................................................................................................................................6
References......................................................................................................................................10
Appendix........................................................................................................................................12
1) Change in Net Assets..........................................................................................................12
1) Ratio Analysis.....................................................................................................................13
2) Capital Budgeting...............................................................................................................14
3) Accounts of Winners Industries..........................................................................................15
2FINANCIAL MANAGEMENT
Question 1
a) The tax liability of the corporation can be calculated with the help of the given tax rate
where the corporation tax rate would be taken into consideration for determining the
taxable amount. The total tax liability that would be paid by the corporation would be
around $17,660.
b) The primary reason for the taxation is to raise revenue by the federal government in the
form of tax charged by the company for meeting the various goals and objectives of the
company. The same can be well explained with the help of the economic activities
undertaken by the government. However, there are various other social and economic
objectives that the company needs to undertake for an overall development and
sustainable growth of the economy (Babatunde, Ibukun and Oyeyemi 2017).
Question 2
a) The investment evaluation by the Fair Incorporation should be done in accordance with
the return and risk generated by each of the stock. The return of the stock was calculated
by taking the probability figure of each of the stock and the correspondence return
generated. The return from the stock A generated was around 15% and the standard
deviation of the stock was around 1.07%. The return generated from stock B was around
18% while the standard deviation of the stock was calculated to be around 0.98%. On a
risk return basis, Stock A was assessed to be more consistent and efficient than other
Stock B (Kisman and Restiyanita 2015).
Common Stock A Total Common Stock B Total
Probabilit
y
Retur
n
Retur
n (%)
Probabilit
y
Retur
n
Retur
n (%)
Question 1
a) The tax liability of the corporation can be calculated with the help of the given tax rate
where the corporation tax rate would be taken into consideration for determining the
taxable amount. The total tax liability that would be paid by the corporation would be
around $17,660.
b) The primary reason for the taxation is to raise revenue by the federal government in the
form of tax charged by the company for meeting the various goals and objectives of the
company. The same can be well explained with the help of the economic activities
undertaken by the government. However, there are various other social and economic
objectives that the company needs to undertake for an overall development and
sustainable growth of the economy (Babatunde, Ibukun and Oyeyemi 2017).
Question 2
a) The investment evaluation by the Fair Incorporation should be done in accordance with
the return and risk generated by each of the stock. The return of the stock was calculated
by taking the probability figure of each of the stock and the correspondence return
generated. The return from the stock A generated was around 15% and the standard
deviation of the stock was around 1.07%. The return generated from stock B was around
18% while the standard deviation of the stock was calculated to be around 0.98%. On a
risk return basis, Stock A was assessed to be more consistent and efficient than other
Stock B (Kisman and Restiyanita 2015).
Common Stock A Total Common Stock B Total
Probabilit
y
Retur
n
Retur
n (%)
Probabilit
y
Retur
n
Retur
n (%)
3FINANCIAL MANAGEMENT
0.3 12% 4% 0.2 15% 3%
0.4 15% 6% 0.3 6% 2%
0.3 19% 6% 0.3 14% 4%
0.2 22% 9%
Total Return from A 15% Total Return from B 18%
Standard Deviation 1.07% Standard Deviation 0.98%
b) Diversification is an important perspective in the case of portfolio analysis when analysed
from the perspectives of stocks include in the portfolio. It is important that in a portfolio
there should be more than stock to get the benefit of diversification. Further, it could also
be said adding one or more security in the portfolio removes concentration risk in the
portfolio and increases the benefit of diversification (Christensen, Nielsen and Zhu 2015).
Risk associated with a stock could be more justified with the help of internal risks and
external risks. From the perspective of portfolio, it should be analysed that if there are
various stocks in a portfolio the risk-return benefit is modified from the perspective of the
portfolio (Chen 2015). There are several stocks which are directly correlated with the
performance of the economy on the other had there are other several stocks where the
performance is not directly linked with the performance of the economy. If there is a
volatile situation in the economy then the performance on the stock could well be offset
by low volatile and defensive stocks in the portfolio (Fong and Vasicek 2015).
Question 3
a) The net funding requirement could be well attributable to the change in the value of the
assets or the net funding required for financing the assets of the company and the same
will be done with the borrowings that will be done by the company (Wang and Khan
2017). The net funding requirement in the case of total assets of the company would be
0.3 12% 4% 0.2 15% 3%
0.4 15% 6% 0.3 6% 2%
0.3 19% 6% 0.3 14% 4%
0.2 22% 9%
Total Return from A 15% Total Return from B 18%
Standard Deviation 1.07% Standard Deviation 0.98%
b) Diversification is an important perspective in the case of portfolio analysis when analysed
from the perspectives of stocks include in the portfolio. It is important that in a portfolio
there should be more than stock to get the benefit of diversification. Further, it could also
be said adding one or more security in the portfolio removes concentration risk in the
portfolio and increases the benefit of diversification (Christensen, Nielsen and Zhu 2015).
Risk associated with a stock could be more justified with the help of internal risks and
external risks. From the perspective of portfolio, it should be analysed that if there are
various stocks in a portfolio the risk-return benefit is modified from the perspective of the
portfolio (Chen 2015). There are several stocks which are directly correlated with the
performance of the economy on the other had there are other several stocks where the
performance is not directly linked with the performance of the economy. If there is a
volatile situation in the economy then the performance on the stock could well be offset
by low volatile and defensive stocks in the portfolio (Fong and Vasicek 2015).
Question 3
a) The net funding requirement could be well attributable to the change in the value of the
assets or the net funding required for financing the assets of the company and the same
will be done with the borrowings that will be done by the company (Wang and Khan
2017). The net funding requirement in the case of total assets of the company would be
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
4FINANCIAL MANAGEMENT
around $2,250,000 and the company for financing the assets in the year 2001 will borrow
the same (Appendix 1).
b) The additional fund required by Holy-Cross Enterprise would be around 1.5 million and
the same has been computed with the help of the change in the base figure that is the
revenue of the company. However, after taking account on both sides of the company that
is the liability and the assets of the company it was computed that a minimum of
$700,000 would be required for financing the net assets of the company. The same has
been done with the help of the change in the accounts payable of the company with a
change in the revenue of the company the accounts payable of the company will be
changing in the year 2001. The estimated profitability for the company in the year 2001
will be around $2 million and the same will be taken in the owner’s equity of the
company. The balance sheet and the estimated fund required by the enterprise was done
by including the factors and conditions given.
Question 4
a) The ratio were calculated for the McDonald Corporation for the year ended 2016
covering the various aspects of the company. The liquidity, profitability and the activities
ratio were some of the key ratio’s that were performed for analysing the financial
condition of the company (Williams and Dobelman 2017). The ratio’s evaluated and
compared with industry standard for better understanding of the financial position of the
company (Appendix 2).
around $2,250,000 and the company for financing the assets in the year 2001 will borrow
the same (Appendix 1).
b) The additional fund required by Holy-Cross Enterprise would be around 1.5 million and
the same has been computed with the help of the change in the base figure that is the
revenue of the company. However, after taking account on both sides of the company that
is the liability and the assets of the company it was computed that a minimum of
$700,000 would be required for financing the net assets of the company. The same has
been done with the help of the change in the accounts payable of the company with a
change in the revenue of the company the accounts payable of the company will be
changing in the year 2001. The estimated profitability for the company in the year 2001
will be around $2 million and the same will be taken in the owner’s equity of the
company. The balance sheet and the estimated fund required by the enterprise was done
by including the factors and conditions given.
Question 4
a) The ratio were calculated for the McDonald Corporation for the year ended 2016
covering the various aspects of the company. The liquidity, profitability and the activities
ratio were some of the key ratio’s that were performed for analysing the financial
condition of the company (Williams and Dobelman 2017). The ratio’s evaluated and
compared with industry standard for better understanding of the financial position of the
company (Appendix 2).
5FINANCIAL MANAGEMENT
Ratio Industry Norm Company
Current ratio 0.7 0.38
Inventory turnover 90 92
Average collection period 6.5 days 15 Days
Debt ratio 0.50 0.51
Total asset turnover 1.5 0.63
Fixed asset turnover 2 0.77
Operating profit margin 21% 24%
Return on common equity 15% 19%
b) The financial ratio could be well evaluated for evaluating the financial performance of a
company. Analysing the trend followed by the company and the financial performance of
the company can be well evaluated with the help of the ratio analysis (Robinson et al.
2015).
ï‚· Advantages of Ratio Analysis
 Ratio Analysis helps in forecasting and planning of prospects about the
company.
 Measuring operational efficiency and financial performance of the
company can be well evaluated with the help of ratio analysis (Babatunde,
Ibukun and Oyeyemi 2017).
 Efficiency and financial position of the company can be better compared
with other companies in the same industry with the help of the ratio
analysis.
ï‚· Limitations of Ratio Analysis
 Different companies have different accounting policies regarding the
valuation and recognition of accounts, which makes difficult for the
credibility and source of ratio taken into consideration.
Ratio Industry Norm Company
Current ratio 0.7 0.38
Inventory turnover 90 92
Average collection period 6.5 days 15 Days
Debt ratio 0.50 0.51
Total asset turnover 1.5 0.63
Fixed asset turnover 2 0.77
Operating profit margin 21% 24%
Return on common equity 15% 19%
b) The financial ratio could be well evaluated for evaluating the financial performance of a
company. Analysing the trend followed by the company and the financial performance of
the company can be well evaluated with the help of the ratio analysis (Robinson et al.
2015).
ï‚· Advantages of Ratio Analysis
 Ratio Analysis helps in forecasting and planning of prospects about the
company.
 Measuring operational efficiency and financial performance of the
company can be well evaluated with the help of ratio analysis (Babatunde,
Ibukun and Oyeyemi 2017).
 Efficiency and financial position of the company can be better compared
with other companies in the same industry with the help of the ratio
analysis.
ï‚· Limitations of Ratio Analysis
 Different companies have different accounting policies regarding the
valuation and recognition of accounts, which makes difficult for the
credibility and source of ratio taken into consideration.
6FINANCIAL MANAGEMENT
 Window Dressing is the common problem found in the accounts of a
company that makes difficult in identifying the actual worth of a company
in terms of the credible accounting source (Kisman and Restiyanita 2015).
Question 5
a) The analysis of the project was done with the help of Payback period, accounting rate of
return, Net present value and internal rate of return for the project (Appendix 3).
b) Capital Budgeting is formal process of a company for evaluating the various expenditures
and income that are taken by the company for taking the same into consideration thereby
analysing the financial performance of the company. The distinctive feature of the capital
budgeting is that there are various process and methods that can be applied thereby
including all the income and expenditure into account. The distinctive feature of the
capital budgeting is that the project taken into consideration is usually risky where the
financial viability of the same needs to be done by taking all the factors and condition
into account. Capital budgeting process like Net Present Value is concretive in nature,
which gives the result in the form of accepting or rejecting a project. The Internal rate of
project states the return generated from the project in the form of percentage wise, which
makes evaluation of the project easy when compare with the other available projects
(Hayward et al. 2017).
Question 6
a) Income statement and Balance Sheet for the Winners Industries Ltd were prepared by
taking the figures and analysis developed from the Trial Balance of the company.
b) Financial Axioms:
 Window Dressing is the common problem found in the accounts of a
company that makes difficult in identifying the actual worth of a company
in terms of the credible accounting source (Kisman and Restiyanita 2015).
Question 5
a) The analysis of the project was done with the help of Payback period, accounting rate of
return, Net present value and internal rate of return for the project (Appendix 3).
b) Capital Budgeting is formal process of a company for evaluating the various expenditures
and income that are taken by the company for taking the same into consideration thereby
analysing the financial performance of the company. The distinctive feature of the capital
budgeting is that there are various process and methods that can be applied thereby
including all the income and expenditure into account. The distinctive feature of the
capital budgeting is that the project taken into consideration is usually risky where the
financial viability of the same needs to be done by taking all the factors and condition
into account. Capital budgeting process like Net Present Value is concretive in nature,
which gives the result in the form of accepting or rejecting a project. The Internal rate of
project states the return generated from the project in the form of percentage wise, which
makes evaluation of the project easy when compare with the other available projects
(Hayward et al. 2017).
Question 6
a) Income statement and Balance Sheet for the Winners Industries Ltd were prepared by
taking the figures and analysis developed from the Trial Balance of the company.
b) Financial Axioms:
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
7FINANCIAL MANAGEMENT
 Risk Return Trade Off: The spectrum shows the relationship between the return
generated by a stock by undertaking the risk associated with a project. The trade-
off theory states the amount or potential return that can be generated by a stock by
undertaking the risk associated with the same (Neale et al. 2017).
 Time Value of Money: The time value of money concepts shows the amount or
worth of receiving an amount today rather than on a later period. The principle
shows that the provided money can help in earning money in the form of interest
for the amount received today.
 Cash is King: Cash is an integral part of an company which helps them in
maintaining liquidity in the company in the form of uninterrupted operations.
Cash is an integral part of the company helping them in making the operations of
the company efficient (Clubb 2015).
 Incremental Cash Flows: The incremental cash flows shows the additional
revenue or the income that would be generated by a project and the same shows
the increased chances of a company in accepting the project.
 Agency Problem: The agency problem reflects the conflict arising in an
organisation due to diversifying interest of the organisation. It is important that
both the stakeholders and the management of the company have a common goal
of interest in order to promote the growth and success of the company.
 Taxes Biased Business Decision: There are several case when companies goes
ahead with initiating a transactions on the basis of the amount of tax shield the
company will be getting from the same. However, it is recommended that the
 Risk Return Trade Off: The spectrum shows the relationship between the return
generated by a stock by undertaking the risk associated with a project. The trade-
off theory states the amount or potential return that can be generated by a stock by
undertaking the risk associated with the same (Neale et al. 2017).
 Time Value of Money: The time value of money concepts shows the amount or
worth of receiving an amount today rather than on a later period. The principle
shows that the provided money can help in earning money in the form of interest
for the amount received today.
 Cash is King: Cash is an integral part of an company which helps them in
maintaining liquidity in the company in the form of uninterrupted operations.
Cash is an integral part of the company helping them in making the operations of
the company efficient (Clubb 2015).
 Incremental Cash Flows: The incremental cash flows shows the additional
revenue or the income that would be generated by a project and the same shows
the increased chances of a company in accepting the project.
 Agency Problem: The agency problem reflects the conflict arising in an
organisation due to diversifying interest of the organisation. It is important that
both the stakeholders and the management of the company have a common goal
of interest in order to promote the growth and success of the company.
 Taxes Biased Business Decision: There are several case when companies goes
ahead with initiating a transactions on the basis of the amount of tax shield the
company will be getting from the same. However, it is recommended that the
8FINANCIAL MANAGEMENT
long-term and important decisions be taken in the best interest of the stakeholders
of the company.
 Risks: There are primarily two basic types of risks that affects a company and the
same could be classified as financial risks and business risks. Financial risk is the
risk associated due to high amount of debt or leverage in the overall capital
structure of the company. Business risk on the other hand is due to the changing
market conditions, business factors and various other internal factors of the
company that can significantly affect the operations of the company.
 Ethical Guideline in Finance: Ethics play an important part in every industry
and organisations where the principles of ethics play an important role in guiding
the workings of the company and industry on an overall basis. There are several
regulatory bodies and institutions that lays down the principles and guidelines in a
organisation for better management of various activities and operations.
 Curse of Competitive Market: The curse of the competitive market could well be
explained in the context of Oligopoly and Perfect Competition Market where the
level of competition is high. High level of competition often degrades the quality
of the product or exploit the customers if there is an absence of any regulatory
environment.
 Efficient Capital Markets: Efficient Capital Market can be referred to market
where the informations and important financial data related to a stock is
incorporated quickly in the price of the assets. The reflected stock price in the
market shows the correct and full potential price of the stock determined by
taking the value of all available informations.
long-term and important decisions be taken in the best interest of the stakeholders
of the company.
 Risks: There are primarily two basic types of risks that affects a company and the
same could be classified as financial risks and business risks. Financial risk is the
risk associated due to high amount of debt or leverage in the overall capital
structure of the company. Business risk on the other hand is due to the changing
market conditions, business factors and various other internal factors of the
company that can significantly affect the operations of the company.
 Ethical Guideline in Finance: Ethics play an important part in every industry
and organisations where the principles of ethics play an important role in guiding
the workings of the company and industry on an overall basis. There are several
regulatory bodies and institutions that lays down the principles and guidelines in a
organisation for better management of various activities and operations.
 Curse of Competitive Market: The curse of the competitive market could well be
explained in the context of Oligopoly and Perfect Competition Market where the
level of competition is high. High level of competition often degrades the quality
of the product or exploit the customers if there is an absence of any regulatory
environment.
 Efficient Capital Markets: Efficient Capital Market can be referred to market
where the informations and important financial data related to a stock is
incorporated quickly in the price of the assets. The reflected stock price in the
market shows the correct and full potential price of the stock determined by
taking the value of all available informations.
9FINANCIAL MANAGEMENT
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
10FINANCIAL MANAGEMENT
References
Andor, G., Mohanty, S.K. and Toth, T., 2015. Capital budgeting practices: A survey of Central
and Eastern European firms. Emerging Markets Review, 23, pp.148-172.
Babatunde, O.A., Ibukun, A.O. and Oyeyemi, O.G., 2017. Taxation revenue and economic
growth in Africa. Journal of Accounting and Taxation, 9(2), pp.11-22.
Boyas, E. and Teeter, R., 2017. Teaching Financial Ratio Analysis using XBRL. In
Developments in Business Simulation and Experiential Learning: Proceedings of the Annual
ABSEL conference (Vol. 44, No. 1).
Chen, M., 2015. Risk-return tradeoff in Chinese stock markets: some recent evidence.
International Journal of Emerging Markets, 10(3), pp.448-473.
Christensen, B.J., Nielsen, M.Ø. and Zhu, J., 2015. The impact of financial crises on the risk–
return tradeoff and the leverage effect. Economic Modelling, 49, pp.407-418.
Clubb, C., 2015. Information Content of Cash Flows. Wiley Encyclopedia of Management, pp.1-
6.
Fong, H.G. and Vasicek, O., 2015. The Tradeoff between Return and Risk in Immunized
Portfolios. Finance, Economics, and Mathematics, 39(5), p.203.
Hayward, M., Caldwell, A., Steen, J., Gow, D. and Liesch, P., 2017. Entrepreneurs’ capital
budgeting orientations and innovation outputs: Evidence from Australian biotechnology firms.
Long Range Planning, 50(2), pp.121-133.
References
Andor, G., Mohanty, S.K. and Toth, T., 2015. Capital budgeting practices: A survey of Central
and Eastern European firms. Emerging Markets Review, 23, pp.148-172.
Babatunde, O.A., Ibukun, A.O. and Oyeyemi, O.G., 2017. Taxation revenue and economic
growth in Africa. Journal of Accounting and Taxation, 9(2), pp.11-22.
Boyas, E. and Teeter, R., 2017. Teaching Financial Ratio Analysis using XBRL. In
Developments in Business Simulation and Experiential Learning: Proceedings of the Annual
ABSEL conference (Vol. 44, No. 1).
Chen, M., 2015. Risk-return tradeoff in Chinese stock markets: some recent evidence.
International Journal of Emerging Markets, 10(3), pp.448-473.
Christensen, B.J., Nielsen, M.Ø. and Zhu, J., 2015. The impact of financial crises on the risk–
return tradeoff and the leverage effect. Economic Modelling, 49, pp.407-418.
Clubb, C., 2015. Information Content of Cash Flows. Wiley Encyclopedia of Management, pp.1-
6.
Fong, H.G. and Vasicek, O., 2015. The Tradeoff between Return and Risk in Immunized
Portfolios. Finance, Economics, and Mathematics, 39(5), p.203.
Hayward, M., Caldwell, A., Steen, J., Gow, D. and Liesch, P., 2017. Entrepreneurs’ capital
budgeting orientations and innovation outputs: Evidence from Australian biotechnology firms.
Long Range Planning, 50(2), pp.121-133.
11FINANCIAL MANAGEMENT
Kisman, Z. and Restiyanita, S., 2015. M. The Validity of Capital Asset Pricing Model (CAPM)
and Arbitrage Pricing Theory (APT) in Predicting the Return of Stocks in Indonesia Stock
Exchange. American Journal of Economics, Finance and Management Vol, 1, pp.184-189.
Neale, J., Black, L., Getty, M., Hogan, C., Lennon, P., Lora, C., McDonald, R., Strang, J.,
Tompkins, C., Usher, J. and Villa, G., 2017. Paying participants in addiction research: Is cash
king?. Journal of Substance Use, 22(5), pp.531-533.
Robinson, T.R., Henry, E., Pirie, W.L. and Broihahn, M.A., 2015. International financial
statement analysis. John Wiley & Sons.
Wang, Z. and Khan, M.M., 2017. Market states and the risk-return tradeoff. The Quarterly
Review of Economics and Finance, 65, pp.314-327.
Williams, E.E. and Dobelman, J.A., 2017. Financial statement analysis. World Scientific Book
Chapters, pp.109-169.
Kisman, Z. and Restiyanita, S., 2015. M. The Validity of Capital Asset Pricing Model (CAPM)
and Arbitrage Pricing Theory (APT) in Predicting the Return of Stocks in Indonesia Stock
Exchange. American Journal of Economics, Finance and Management Vol, 1, pp.184-189.
Neale, J., Black, L., Getty, M., Hogan, C., Lennon, P., Lora, C., McDonald, R., Strang, J.,
Tompkins, C., Usher, J. and Villa, G., 2017. Paying participants in addiction research: Is cash
king?. Journal of Substance Use, 22(5), pp.531-533.
Robinson, T.R., Henry, E., Pirie, W.L. and Broihahn, M.A., 2015. International financial
statement analysis. John Wiley & Sons.
Wang, Z. and Khan, M.M., 2017. Market states and the risk-return tradeoff. The Quarterly
Review of Economics and Finance, 65, pp.314-327.
Williams, E.E. and Dobelman, J.A., 2017. Financial statement analysis. World Scientific Book
Chapters, pp.109-169.
12FINANCIAL MANAGEMENT
Appendix
1) Change in Net Assets
Holy-cross Enterprises Holy-cross Enterprises
Balance Sheet (Year 2000) Balance Sheet (Year 2001)
Particulars 12/31/2000 % of Sales Particulars 12/31/2000
% of
Sales
Current assets 3000000 25% Current assets 3750000 25%
Net fixed assets 6000000 50% Net fixed assets 7500000 50%
Total 9000000 Total 11250000
Liabilities and Owners' Equity Liabilities and Owners' Equity
Accounts payable 3000000 25% Accounts payable 3750000 25%
Long-term debt 2000000 NAa Long-term debt 2000000 NAa
Total liabilities 5000000 Total liabilities 5750000
Common stock 1000000 NA Common stock 1000000 NA
Paid-in capital 1800000 NA Paid-in capital 1800000 NA
Retained earnings 1200000 Retained earnings 2000000
Common equity 4000000 Common equity 4800000
Total 9000000 Total 10550000
Net Income 12,000,000 Net Income 15,000,000
Difference Amt. to be financed by borrowing 700,000
Change in the Net Value of the Assets
225000
0
(Value of Asset in 2000 - Value of Assets in 2001)
Appendix
1) Change in Net Assets
Holy-cross Enterprises Holy-cross Enterprises
Balance Sheet (Year 2000) Balance Sheet (Year 2001)
Particulars 12/31/2000 % of Sales Particulars 12/31/2000
% of
Sales
Current assets 3000000 25% Current assets 3750000 25%
Net fixed assets 6000000 50% Net fixed assets 7500000 50%
Total 9000000 Total 11250000
Liabilities and Owners' Equity Liabilities and Owners' Equity
Accounts payable 3000000 25% Accounts payable 3750000 25%
Long-term debt 2000000 NAa Long-term debt 2000000 NAa
Total liabilities 5000000 Total liabilities 5750000
Common stock 1000000 NA Common stock 1000000 NA
Paid-in capital 1800000 NA Paid-in capital 1800000 NA
Retained earnings 1200000 Retained earnings 2000000
Common equity 4000000 Common equity 4800000
Total 9000000 Total 10550000
Net Income 12,000,000 Net Income 15,000,000
Difference Amt. to be financed by borrowing 700,000
Change in the Net Value of the Assets
225000
0
(Value of Asset in 2000 - Value of Assets in 2001)
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
13FINANCIAL MANAGEMENT
1) Ratio Analysis
1) Ratio Analysis
14FINANCIAL MANAGEMENT
g
Particulars Amt
Current Assets 1143
Current Liabilities 2985
Current Ratio (Current Assets/Current Liability) 0.38
Cost of Goods Sold 6537
Inventory 71
Inventory Turnover Ratio (COGS/Inventory) 92
Sales 11508
Accounts Receivable 484
Accounts Receivable Turnover (Sales/Accounts Recvble) 24
365 Days 365
Accounts Receivable Turnover 24
Average Collection Period (365/Accounts Receivable Turnover) 15.35
Total Liabilities 9310
Total Assets 18242
Debt Ratio (Total Liabilities/Total Assets) 0.51
Sales 11508
Total Assets 18242
Total Assets Turnover (Sales/Total Assets) 0.63
Sales 11508
Fixed Assets 14961
Total Fixed Assets Turnover (Sales/Total Fixed Assets) 0.77
Operating Profit 2794
Sales 11508
Operating Profit Margin (Operating Profit/Sales) 24%
Net Profit 1642
Total Shareholder's Equity 8852
Return on Common Equity (Net Profit/Equity Shareholder's) 19%
Ratio Analysis in the books of McDonald's Corporation
g
Particulars Amt
Current Assets 1143
Current Liabilities 2985
Current Ratio (Current Assets/Current Liability) 0.38
Cost of Goods Sold 6537
Inventory 71
Inventory Turnover Ratio (COGS/Inventory) 92
Sales 11508
Accounts Receivable 484
Accounts Receivable Turnover (Sales/Accounts Recvble) 24
365 Days 365
Accounts Receivable Turnover 24
Average Collection Period (365/Accounts Receivable Turnover) 15.35
Total Liabilities 9310
Total Assets 18242
Debt Ratio (Total Liabilities/Total Assets) 0.51
Sales 11508
Total Assets 18242
Total Assets Turnover (Sales/Total Assets) 0.63
Sales 11508
Fixed Assets 14961
Total Fixed Assets Turnover (Sales/Total Fixed Assets) 0.77
Operating Profit 2794
Sales 11508
Operating Profit Margin (Operating Profit/Sales) 24%
Net Profit 1642
Total Shareholder's Equity 8852
Return on Common Equity (Net Profit/Equity Shareholder's) 19%
Ratio Analysis in the books of McDonald's Corporation
15FINANCIAL MANAGEMENT
2) Capital Budgeting
a) NPV and IRR
Particulars Project A Project B
Years Cash flow Cash flow
0 -50,000 -100,000
1 10,000 25,000
2 15,000 25,000
3 20,000 25,000
4 25,000 25,000
5 30,000 25,000
Cost of Capital 10%
Net Present Value 20,197 (4,755)
Internal Rate of Return 23% 8%
b) Payback Period
Payback Period
Particulars
Project
A
Payback Period Project B Payback Period
Years Cash
flow
Amt.
Recovered
Year Cash
flow
Amt.
Recovered
Year
0 -50,000 -100,000
1 10,000 10,000 1 25,000 25,000 1
2 15,000 25,000 2 25,000 50,000 2
3 20,000 45,000 3 25,000 75,000 3
4 25,000 70,000 0.07 25,000 100,000 4
5 30,000 100,000 25,000 125,000
Payback Period in Years 3.070 Payback Period in Years 4
2) Capital Budgeting
a) NPV and IRR
Particulars Project A Project B
Years Cash flow Cash flow
0 -50,000 -100,000
1 10,000 25,000
2 15,000 25,000
3 20,000 25,000
4 25,000 25,000
5 30,000 25,000
Cost of Capital 10%
Net Present Value 20,197 (4,755)
Internal Rate of Return 23% 8%
b) Payback Period
Payback Period
Particulars
Project
A
Payback Period Project B Payback Period
Years Cash
flow
Amt.
Recovered
Year Cash
flow
Amt.
Recovered
Year
0 -50,000 -100,000
1 10,000 10,000 1 25,000 25,000 1
2 15,000 25,000 2 25,000 50,000 2
3 20,000 45,000 3 25,000 75,000 3
4 25,000 70,000 0.07 25,000 100,000 4
5 30,000 100,000 25,000 125,000
Payback Period in Years 3.070 Payback Period in Years 4
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
16FINANCIAL MANAGEMENT
c) Accounting Rate of Return
Accounting Rate of Return Method
Particulars Project A Project B
Years Cash flow Cash flow
0 -50,000 -100,000
1 10,000 25,000
2 15,000 25,000
3 20,000 25,000
4 25,000 25,000
5 30,000 25,000
Net Return 50,000 25,000
Avg. Net Profit 8,333.33 4,166.67
Accounting Return 16.67% 4.17%
3) Accounts of Winners Industries
a) Trial Balance
Trial Balance as on 31 December 2016
Particulars Amt ($)
Inventory 6500
General and Admin. Expenses 850
Common Stock 45000
Cash 16550
Operating expenses 1350
Notes payable 600
Interest expense 900
Depreciation expense 500
Net Sales 12800
Accounts receivable 9600
Accounts payable 4800
Long-Term Debt 55000
Cost of Goods sold 5750
Buildings and Equipment 122000
Accumulated Depreciation 34000
Taxes 1440
Retained earnings 15250
c) Accounting Rate of Return
Accounting Rate of Return Method
Particulars Project A Project B
Years Cash flow Cash flow
0 -50,000 -100,000
1 10,000 25,000
2 15,000 25,000
3 20,000 25,000
4 25,000 25,000
5 30,000 25,000
Net Return 50,000 25,000
Avg. Net Profit 8,333.33 4,166.67
Accounting Return 16.67% 4.17%
3) Accounts of Winners Industries
a) Trial Balance
Trial Balance as on 31 December 2016
Particulars Amt ($)
Inventory 6500
General and Admin. Expenses 850
Common Stock 45000
Cash 16550
Operating expenses 1350
Notes payable 600
Interest expense 900
Depreciation expense 500
Net Sales 12800
Accounts receivable 9600
Accounts payable 4800
Long-Term Debt 55000
Cost of Goods sold 5750
Buildings and Equipment 122000
Accumulated Depreciation 34000
Taxes 1440
Retained earnings 15250
17FINANCIAL MANAGEMENT
b) Income Statement
In the Books of Winners Industries
Income Statement as on 31st December 2016
Particulars Amt ($)
Net Sales 12800
Less: Cost of Goods Sold 5750
Gross Profit 7050
Operating Expenses 1350
General and Admin. Expenses 850
Operating Profit 4850
Interest expense 900
Depreciation expense 500
Taxes 1440
Net Profit 2010
b) Income Statement
In the Books of Winners Industries
Income Statement as on 31st December 2016
Particulars Amt ($)
Net Sales 12800
Less: Cost of Goods Sold 5750
Gross Profit 7050
Operating Expenses 1350
General and Admin. Expenses 850
Operating Profit 4850
Interest expense 900
Depreciation expense 500
Taxes 1440
Net Profit 2010
18FINANCIAL MANAGEMENT
c) Balance Sheet
;
Particulars Amt ($)
Assets
Current Assets
Inventory 6500
Cash 16550
Accounts receivable 9600
Total Current Assets 32650
Non-Current Assets
Buildings and Equipment 122000
Less: Accumulated Depreciation 34000
Net Value of Building and Equipment 88000
Total Assets 120650
Liabilities and Equity
Current Liabilities
Accounts payable 4800
Notes payable 600
Total Current Liabilities 5400
Non-Current Liabilities
Long-Term Debt 55000
Total Liabilities 60400
Shareholder's Equity
Common Stock 45000
Retained Earnings 15250
Total Liabilities and Equity 120650
In the Books of Winners Industries
Balance Sheet as on 31st December 2016
c) Balance Sheet
;
Particulars Amt ($)
Assets
Current Assets
Inventory 6500
Cash 16550
Accounts receivable 9600
Total Current Assets 32650
Non-Current Assets
Buildings and Equipment 122000
Less: Accumulated Depreciation 34000
Net Value of Building and Equipment 88000
Total Assets 120650
Liabilities and Equity
Current Liabilities
Accounts payable 4800
Notes payable 600
Total Current Liabilities 5400
Non-Current Liabilities
Long-Term Debt 55000
Total Liabilities 60400
Shareholder's Equity
Common Stock 45000
Retained Earnings 15250
Total Liabilities and Equity 120650
In the Books of Winners Industries
Balance Sheet as on 31st December 2016
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
19FINANCIAL MANAGEMENT
1 out of 20
Related Documents
Your All-in-One AI-Powered Toolkit for Academic Success.
 +13062052269
info@desklib.com
Available 24*7 on WhatsApp / Email
Unlock your academic potential
© 2024  |  Zucol Services PVT LTD  |  All rights reserved.