Economics financial calculation Assignment Solved


The report is to create five year forecast of financial statement of the company with the given assumption of the current years and future years.

Backward calculation process has to use to prepare the Financial Statements i.e Income Statement, Balance Sheet and Cash Flow statement along with Ratios for the year 2019, and on the basis of 2019 statements and given assumptions, Forecast will be done for Year 2020 to 2024.

Data Available

There is no specific Data available other than Sales data assumption, so first sales has to be calculated and accordingly everything as per sales ratios can be generated. As per assumption following table is available for the market share for the industry and for the company:-


Industry (units)Market ShareGrowth RateShareIn Unit



As per assumption the product Decline will be discontinued after 5 years.

Assignment Assumption

Ratios/Statistics Net profit margin Asset turnover (x:1) Return on assets Total debt to equity (x:1) Return on equity (ROE) Accounts payable days Gross margin External debt to equity Return on sales Receivable days Inventory days WC excluding cash (x:1) Assets to equity (x:1) Dupont ROE Normal Dividend payout Cost of debt Cash tax rate Accounting tax rate Market statistics: Risk free rate Market rate expectation Beta Shares outstanding Capital Contributed (M$) Sustainable growth rate Cost of capital (WACC) Equity costs CAPM Share price (2019) Rating Agency Criteria2019 8.94% 2.0 17.88% 1 35.8% 34.50 45.0% 67.0% 8.94% 20 15 1 2 35.8% 40% 5% 26.50% 37.00% 4% 10% 1.6 20,000,000 40 3.0% 9.4% 13.6% 13.53Subsequent Year Calculate in subsequent years Calculate in subsequent years Calculate in subsequent years Calculate in subsequent years Calculate in subsequent years Stays same all years Calculate in subsequent years Stays same all years Calculate in subsequent years Stays same all years Stays same all years Calculate in subsequent years Calculate in subsequent years Calculate in subsequent years Stays same all years Stays same all years Stays same all years Stays same all years Stays same all years Stays same all years Stays same all years Stays same all years Stays same all years (in millions) Long term mature company Stays same all years Stays same all years Do valuation Credit Rating Ratios AAA A < 1 times > 1 < 3 times > 10% 5 to 10% >10 times >6 to 10 times >20% >10% to 20% up 3% flatAT ROS Lev ROS X AT X Lev


Additional Assumptions:-

Additional Capital expenses done will have average life of 10 years with straight line method of Depreciation

Few of the items are balancing figures like capital expenditure in the statement

Other Current Assets and other Current liabilities are increased by 5 %

  ABC’s  2019
 Industry (units)ShareIn UnitPriceTotal Sales
Total2,00,00,000.00 22,00,000 18,75,00,000.00
COGS(Balancing Figure)   10,31,25,000.00
Gross Profit @45%    8,43,75,000.00
Depreciation    10,90,000.00
Fixed Cost    2,67,53,750.00
NET PROFIT    5,65,31,250.00

Sales forecast

Total  20,34,00,000.00  22,18,52,625.00
COGS  11,39,04,000.00  12,64,55,996.25
Gross Profit @45%  8,94,96,000.00  9,53,96,628.75
Depreciation  10,90,000.00  10,90,000.00
Fixed Cost  2,67,53,750.002,67,53,750.00
NET PROFIT6,16,52,250.006,75,52,878.75
Total  23,74,20,488  25,44,20,288  29,86,29,803.26
COGS  13,77,03,882.75  15,01,07,970.07  17,91,77,881.95
Gross Profit @45%  9,97,16,604.75  10,43,12,318.18  11,94,51,921.30
Depreciation  10,90,000.00  10,90,000.00  10,90,000.00
Fixed Cost2,67,53,750.002,67,53,750.002,67,53,750.00
NET PROFIT7,18,72,854.757,64,68,568.189,16,08,171.30

Working notes:

Fixed Cost Calculation





Fixed Assets Calculation – Depreciation

MillionAverage useful Life
Cost10.910 years

Depreciation Per year

Balance life
5 years

Accumulated Depreciation

Balance Depreciation

Fixed Asset

Depreciation of next five Years 2020-2024
Old Assets

Capital Expenditure38.4410 year3.84


Statement to calculate the cash flow and other balancing for 2019

Format for financial statements (all cash models must be same ending cash) 
(in millions of dollars) 
Cash flow models 
A. EBITDA model 
–  Capital expenditures-38.44
–  Interest paid-1.57
– Cash taxes-16.71
– Net working capital incr *0
+ External debt issued31.37
– Dividends paid-11.68
Net cash flows for year20.59
Opening cash3.10
Ending cash23.69
B. Net income Model  
Net Income16.76 
+ Depreciation10.90 
+ Change in deferred taxes2.74 
Change in working capital
Change in other operating items


Cash flow from operations (CFO)30.40 
– Cash flow from investments (CFI)29.5Balancing Figure
Cash flow from financing (CFF):
– Dividends-11.68 
+ External debt31.4 
Total CFF
Net cash flows for year20.59 
Opening cash3.1 
Ending cash23.69 
C. Direct Method 
Net sales187.50
Costs of sales-103.13
Fixed costs-26.75
– Interest expense-1.57
– Taxes-16.71
– Capital expenditures-38.44
+ External debt31.37
– Dividends-11.68
Net cash flows for the year20.59
Opening cash3.1
Ending cash23.69

On the basis of above Assumptions the following forecast is done for financial statement of the company, there are other calculations which are on the basis of the ratio given for 2019 and other also

Balance sheet201920202021202220232024
Accounts receivable10.2711.1512.1613.0113.9416.36
Other current assets0.951.
Total current assets39.1466.0590.46117.75146.77185.80
Capital assets54.5054.5054.5054.5054.5054.50
Other long term assets0.
Total assets93.65120.55144.96172.25201.27240.30
Accounts payable9.7510.7711.9513.0214.1916.94
Deferred tax liability2.005.324.835.405.806.22
Other current liabilities3.713.904.094.294.514.74
Total current liabilities15.4619.9820.8722.7124.5027.89
External debt31.3740.3549.7960.0070.9285.22
Total debt46.8360.3370.6682.7095.42113.11
Capital contributed40.0040.0040.0040.0040.0040.00
Retained earnings6.8220.2234.3149.5565.8687.19
Liabilities & Equity93.65120.55144.96172.25201.27240.30
Income statementCurrentForecast
Net sales187.50203.40221.85237.42254.42298.63
Cost of goods sold103.13113.90126.46137.70150.11179.18
Gross Margin84.3889.5095.4099.72104.31119.45
Fixed costs:      
Other fixed costs26.7526.7526.7526.7526.7526.75
Interest expense1.572.022.493.003.554.26
Tax expense17.2917.0119.0220.4321.9327.27
Dividend Pay out11.106.718.919.3910.1610.87
Net income16.7622.2723.4825.4027.1835.56
Dividend Declared6.718.919.3910.1610.8714.22

Retained Earnings statement is used to carry forward the balances to Balance Sheet

Statement of retained earnings201920202021202220232024
Opening retained earnings-3.26.8620.2234.3149.5565.86
Net Income16.7622.2723.4825.4027.1835.56
Less Dividend-6.71-8.91-9.39-10.16-10.87-14.22
Ending retained earnings6.857520.2234.3149.5565.8687.19

Assumption is taken that Dividend Declared in given as payout in next financial year.

Working Capital Position of the company

Answer 3

The Company’s Working capital position has improved, as can be Seen in the Balance sheet, Company has grown because only the sales has increased but also the sales price of high end product i.e Mature has also increased which has resulted good inflow in the business and has resulted with working capital improvement

The company will accumulate or reduce cash over the forecast, why

Answer 4

The company is accumulating the cash , as currently there is no capital expenditure done due to no new product is launched and company is gaining from the Current product line, so it will be accumulating the cash for may be future investments .

Key ratios to the investor are deteriorating or improving, why

Answer 5

It is mixed, as Return on Equity has improved whereas the few of them have been static, but as the profit is going to increase and share price forecast is also that it will improve from investors point of view , it is good investment option. But Return on Assets has started reducing because of withdrawal of product Decline, so the asset utilization has also reduced


Ratios/Statistics201920202021202220232024Assumption /Guideline
Net profit margin8.94%10.95%10.59%10.70%10.68%11.91%Calculate in subsequent years
Asset turnover (x:1) in subsequent years
Return on assets17.88%18.47%16.20%14.74%13.51%14.80%Calculate in subsequent years
Total debt to equity (x:1)11.000.950.920.900.89Calculate in subsequent years
Return on equity (ROE)35.80%18%16%15%14%15%Calculate in subsequent years
Accounts payable days34.534.534.534.534.534.5Calculate in subsequent years
Gross Margin45.00%44%43.00%42.00%41.00%40.00%Stays same all years, reduces by 1 %
External debt to equity67.00%67.00%67.00%67.00%67.00%67.00%Calculate in subsequent years
Return on sales8.94%11%11%11%11%12%Stays same all years
Receivable days202020202020Stays same all years
Inventory days151515151515Stays same all years
WC excluding cash (x:1)13.314.335.195.996.66Calculate in subsequent years
Assets to equity (x:1)22.001.951.921.901.89Calculate in subsequent years
Dupont ROE35.80%36.98%31.60%28.36%25.68%27.96%Calculate in subsequent years
Normal Dividend payout40%40%40%40%40%40%Stays same all years
Cost of debt5%5%5%5%5%5%Stays same all years
Cash tax rate26.50%26.50%26.50%26.50%26.50%26.50%Stays same all years
Accounting tax rate37.00%37.00%37.00%37.00%37.00%37.00%Stays same all years
Market statistics:       
Risk free rate4%4%4%4%4%4%Stays same all years
Market rate expectation10%10%10%10%10%10%Stays same all years
Beta1. same all years
Shares outstanding2,00,00,0002,00,00,0002,00,00,0002,00,00,0002,00,00,0002,00,00,000Stays same all years
Capital Contributed (M$)404040404040Stays same all years (in millions)
Sustainable growth rate3.00%     Long term mature company
Cost of capital (WACC)9.40%9.40%9.40%9.40%9.40%9.40%Stays same all years
Equity costs CAPM13.60%13.60%13.60%13.60%13.60%13.60%Stays same all years
Share price (2019)13.5320.412.316.317.218.6Do valuation

The company is hold, buy or Sell


At this stage as per the forecast the company is growing and has a sustainable growth rate of 3% which indicates that one should sell it and in future it will give good returns. Secondly, investors can invest in the company but it extra –ordinary cash dividend of $50 M is paid then surely there is risk that in future if company has to invest in new products e.g Decline has already obsolete and it new product has to be launched for which company needs cash. It will have to borrow the funds increasing the cost of capital and debt equity ratio will also disturb which will affect the share price and return on equity. Ultimately it will impact the shareholder’s only.


A financial valuation model will include the analysis of the capital structure of the company, predicting the market value and the future earnings prospect. For this, the cash flow statements for the last five years, financial ratios and the market price of the stock. These information will be used for financial valuation.

Fundamental Analysis

In fundamental analysis, all fundamental macros and micros are taken into consideration in association with financial statement and balance sheet of a firm.

Constant perpetual growth model

In this model, it is assumed that dividend of a firm increases at a constant rate to perpetuity and pay-out ratio remains constant.

Value Per Share= Expected Rate of Return X Paid up Equity Value

Normal Rate of Return

Equity Value = Outstanding Shares X Current Share Price

= 2000000*13

= 2600000000

Stock Valuation (Basic) For 2020

P0 = D 0 (1 + g)/(i – g)
0= Most recent per-share dividend$11.10
i= Required return (discount rate)9.40%
g= Rate of growth( Market rate Expectation)10%
P0Value of one share of common stock= $11.10(1 + .10) /(.940 – .10) = $$20.35

Similarly for other financial Years from 2020 -2024 is also calculated as:-

2019 2020 2021 2022 2023 2024

Share price13.5320.412.316.317.218.6
Order Now

Get solved or fresh solution on Economics financial calculation Assignment and many more. 24X7 help, plag free solution. Order online now!

Universal Assignment (June 7, 2023) Economics financial calculation Assignment Solved. Retrieved from
"Economics financial calculation Assignment Solved." Universal Assignment - June 7, 2023,
Universal Assignment July 24, 2022 Economics financial calculation Assignment Solved., viewed June 7, 2023,<>
Universal Assignment - Economics financial calculation Assignment Solved. [Internet]. [Accessed June 7, 2023]. Available from:
"Economics financial calculation Assignment Solved." Universal Assignment - Accessed June 7, 2023.
"Economics financial calculation Assignment Solved." Universal Assignment [Online]. Available: [Accessed: June 7, 2023]

Please note along with our service, we will provide you with the following deliverables:

Please do not hesitate to put forward any queries regarding the service provision.

We look forward to having you on board with us.

Get 90%* Discount on Assignment Help

Most Frequent Questions & Answers

Universal Assignment Services is the best place to get help in your all kind of assignment help. We have 172+ experts available, who can help you to get HD+ grades. We also provide Free Plag report, Free Revisions,Best Price in the industry guaranteed.

We provide all kinds of assignmednt help, Report writing, Essay Writing, Dissertations, Thesis writing, Research Proposal, Research Report, Home work help, Question Answers help, Case studies, mathematical and Statistical tasks, Website development, Android application, Resume/CV writing, SOP(Statement of Purpose) Writing, Blog/Article, Poster making and so on.

We are available round the clock, 24X7, 365 days. You can appach us to our Whatsapp number +1 (613)778 8542 or email to . We provide Free revision policy, if you need and revisions to be done on the task, we will do the same for you as soon as possible.

We provide services mainly to all major institutes and Universities in Australia, Canada, China, Malaysia, India, South Africa, New Zealand, Singapore, the United Arab Emirates, the United Kingdom, and the United States.

We provide lucrative discounts from 28% to 70% as per the wordcount, Technicality, Deadline and the number of your previous assignments done with us.

After your assignment request our team will check and update you the best suitable service for you alongwith the charges for the task. After confirmation and payment team will start the work and provide the task as per the deadline.

Yes, we will provide Plagirism free task and a free turnitin report along with the task without any extra cost.

No, if the main requirement is same, you don’t have to pay any additional amount. But it there is a additional requirement, then you have to pay the balance amount in order to get the revised solution.

The Fees are as minimum as $10 per page(1 page=250 words) and in case of a big task, we provide huge discounts.

We accept all the major Credit and Debit Cards for the payment. We do accept Paypal also.

Popular Assignments

BAFI 3257 – Corporate Financial Management

School of Economics, Finance and Marketing Master of Finance BAFI 3257 – Corporate Financial Management ASSESSMENT TASK 3 – INDIVIDUAL ASSIGNMENT Semester 1 – 2021 Marks Due Date Submission Instructions Objective In this assignment, you are required to apply techniques and concepts acquired in this course to analyse and provide

Read More »

MMP742 – Investment Valuation

MMP742 – Investment Valuation Trimester 1, 2021 Assessment Task 2 DUE DATE AND TIME:                        Week 10, 17/05/2021, 8PM (AEST) PERCENTAGE OF FINAL GRADE:        25% WORD COUNT:                                   2,500 words Learning Outcome Details Unit Learning Outcome (ULO) Graduate Learning Outcome (GLO) ULO 1: Collect, evaluate and interpret market data relevant to property

Read More »

Initial Instructions: Research Report

General Information For this assignment, the class will participate in a simple research project which you will write up as a research report with the following sections: Abstract, Introduction, Method, Results, Discussion and References. In order to successfully complete this assignment, you will need to I encourage you to work

Read More »

LST3LPC Policy Proposal

Due: Tuesday October 26 (11:59pm) Size: 1500 words Worth: 40% Submission: Turnitin Description Students are required to produce a policy proposal, including the discussion of a social issue, policy options and recommendations. To support students to complete this task comprehensively and in accordance with expectations for policy proposals produced outside

Read More »

HLT54115 Diploma of Nursing

Assessment 2: Literature Review- Evidence-Based Practice HLT54115 Diploma of Nursing CHCPOL003 Research and apply evidence to practice Instructions for Student Instructions Select one of the topics below and undertake a literature review using evidence-based Practice (EBP).   Topics The impacts of effective hand hygiene practices in nursing.Improvements in nursing interventions

Read More »

Assessment 2 – Narrated Presentation

Assessment 2 – Narrated Presentation Assessment Type Narrated Presentation of an Educational Resource Description: Teaching and Learning Outline.  In this assessment item you are required to: 1. Topic is: Blood Glucose level management and subcutaneous insulin application for patients with type 2 diabetes. 2. Conceptualise an educational resource that will

Read More »


FOOD PANDA Question 2 – Delivery performance measure Delivery Performance is the level at which an organization’s provision of products and services meets the criteria anticipated by its consumers. To achieve maximum client happiness, service providers must focus on quality. The top 2 approaches performance measure to evaluate their food

Read More »

BUSN3003 Exam – Session 2, 2021

BUSN3003 Exam – Session 2, 2021 Instructions: Please save this document onto your computer. Type your answers into the document, saving the document as you go – you don’t want to lose any answers! Once complete, upload the final document via the Turnitin Exam Submission Link on the Blackboard site

Read More »

Hospitality Services Management

Hospitality Services Management Group members: each doing 7 marks worth Chloe Kate Tori Gideon Assessment 2 Group Task – (using a Wiki) A Group Task, using a Wiki, to create a new service organisation Related Topics: 3, 4, 5 & 6. You have been assigned to a group drawn from

Read More »

Development and Construction – Assignment 3

Development and Construction – Assignment 3 Marking Guide This is a guide to help you with the structuring of your report and highlighting what specific information should be included in your report. You should use information from your previous assignments, including designs and the feasibility study, as the basis for

Read More »

Case Analysis Sarita

Sarita due Sunday 12 September 2021 2500 words ± 10% You will be marked against the criteria in the marking rubric for Case analysis. Theme  5 Stress response in health and illness and theme 6 Immunology concepts Weighting: 50% referenced using APA style. • ll written assessments are to be

Read More »

Assignment 1: Argumentative Essay

Assignment 1: Argumentative Essay Topic Healthcare professionals have an ethical responsibility to always advocate for the introduction of new treatments and technologies into healthcare. Instructions In relation to your selected topic: • Consider the application of the bioethical principles. • Consider the application of ethical theories and other ethical concepts.

Read More »

Healthcare Ethics Argumentative essay

ASSESSMENT INFORMATION   Assessment Title   Argumentative essay     Purpose The purpose of this assessment is for students to demonstrate the capacity to develop an ethical argument/s based around the four bio-ethical principles: autonomy, justice, beneficence, and non-maleficence. Students will use their chosen topic to develop a sound ethical

Read More »

Marking Guide for Assessment 1 Part B: Reflection

Marking Guide for Assessment 1 Part B: Reflection Reflection (Total of 30 marks) – Due 31st October 2021 Reflect on the desirable qualities of counselling and how these qualities shape your approach and values to counselling and/or developing a therapeutic professional relationship. Reflect on your PART A reflection and consider

Read More »

Critical Reflection scenario-based essay

Purpose: The purpose of this assessment is to deepen student’s understanding of the characteristics of leadership styles and the dynamic relationship of leadership with workplace communication and culture. Aim: This assessment provides the student the opportunity to apply and evaluate leadership styles in a scenario involving making changes to improve workplace

Read More »

MBA621 Healthcare Systems

Assessment 2 Information Subject Code: MBA621 Subject Name: Assessment Title: Assessment Type: Length: Case Study Slide Deck Individual PowerPoint presentation slides with notes 2000 words (+/- 10% allowable range) 20 slides with 100 words per slide Weighting: 35% Total Marks: Submission: 100 Online Due Date: Weeks 7 Your task Develop

Read More »

MATH7017: Probabilistic Models and Inference

MATH7017: Probabilistic Models and Inference, Project 2023                    (total: 40 points) Conditional Generation with Variational Autoencoders and Generative Adversarial Networks Overview In this project, you will work with Variational Autoencoders (VAEs) and Generative Adversarial Networks (GANs). You will build and train conditional versions of these models to generate MNIST digits given

Read More »

Surveying Plan Assignment Help

Submission Component and Marks Awarded Marks   PLAN:     Find Scale of plan and explain 4   9 Bearing and Distances of three lines 3 Plan Presentation 2 HORIZONTAL ALIGNMENT     Deflection Angles 4   18 Curve Elements 4 Chainages along the Road 10 VERTICAL ALIGNMENT:    

Read More »

NURBN3034 Assessment Task

NURBN3034 Assessment Task 1a Global Health Issues Group ePoster Presentation Weighting: 30% Due date: Thursday August 18th 13.59pm each group Purpose: The purpose of this learning task is to choose one of the following global health issues that under the right conditions has or is likely to have a significant

Read More »

ISYS3375 Business Analytics

School of Business, IT and Logistics — ISYS3375 Business Analytics Assessment 2: Case Study Assessment Type: Individual report                                               Word limit: 2000-3000 (+/– 10%) Each Table or Figure is counted as Due date: Sunday of Week 5 23:59 (Melbourne time) Weighting: 35% 50 words + the number of words in its

Read More »

NURBN3032 Task 2: Managing a Transition to Practice Issue

NURBN3032 Task 2: Managing a Transition to Practice Issue Weight: 60% Due: Thursday 18th May (Week 11) In this task, students are required to demonstrate knowledge relating to understanding and addressing a transitional issue that can affect new graduate nurses. Using evidence from current scholarly literature (i.e., less than seven

Read More »

ATS2561 Sex and the Media

Assessment Guide – Research Essay Due: Friday Week 12, submit on Moodle Weighting: 40% Length: 2000 words Write an essay responding to one of the following questions/topics: ‘objectifying’ images might be different, or that they should be understood as the same, for men and women. Your argument should address why

Read More »

ITC597 Digital Forensics

ITC597 Digital Forensics – SAMPLE EXAM ONLY This paper is for Distance Education (Distance), Port Macquarie, Study Centre Sydney and Study Centre Melbourne students. EXAM CONDITIONS: NO REFERENCE MATERIALS PERMITTED No calculator is permitted No dictionary permitted WRITING TIME:                     2 hours plus 10 minutes reading time Writing is permitted during

Read More »

Simulation Project- Computer Lab Project

Model and analyse the communication tower at the Casuarina campus. Apply dead, live and wind load as per in AS 1170 or other relevant standards in SAP2000. You should measure size of the elements as far as you can from or make reasonable assumptions about the dimensions. Reasonable assumptions should

Read More »

COM621 UX Strategy

Solent University Coursework Assessment Submission Module Name:    UX Strategy Module Code:    COM621 Module Leader: Assessment Submission Date: Student Number: UX Strategy Contents Part 1 – Introduction to System (1K words) 2 1.0 Introduction. 2 1.1       Current SUAA UX Design and Business Model 2 1.2       Academic and Market Research. 3 1.3      

Read More »

MIT302 Internet of Things

Group Presentation and Video (part 2) Unit:             MIT302 Internet of Things Due Date:       09/06/2023 Total Marks:    This assessment is worth 10% of the full marks in the unit. Instructions: 1.        Students are required to cover all stated requirements. 3.        Please save the document as: MIT302_Firstname_Surname_StudentNumber[assessment1].ppt Requirements: Write a PowerPoint of

Read More »

Can't Find Your Assignment?

Open chat
Free Assistance
Universal Assignment
Hello 👋
How can we help you?