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 (October 2, 2022) Economics financial calculation Assignment Solved. Retrieved from
"Economics financial calculation Assignment Solved." Universal Assignment - October 2, 2022,
Universal Assignment July 24, 2022 Economics financial calculation Assignment Solved., viewed October 2, 2022,<>
Universal Assignment - Economics financial calculation Assignment Solved. [Internet]. [Accessed October 2, 2022]. Available from:
"Economics financial calculation Assignment Solved." Universal Assignment - Accessed October 2, 2022.
"Economics financial calculation Assignment Solved." Universal Assignment [Online]. Available: [Accessed: October 2, 2022]

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 45%* OFF 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 at a Pocket Friendly cost, We offer 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

Plant Production System Assignment Help

The Best Instant Academic Assistance Online Instant Plant Production System Assignment Help for Students Plant production system assignment help students help them understand the various theoretical and practical aspects of the subject. It is an intensive study of the scientific methods of plant production for an effective and economized production

Read More »

Integrated Science Assignment Help to Boost your Grades Immediately

Integrated Science Assignment Help for Students Integrated Science is taught from a high-school level. This consists of an investigative study of physics, chemistry, biology, forensic science, biotechnology, and geology. This is a course that introduces young students to the interconnectedness between all the scientific knowledge. Students require integrated science assignment

Read More »

Top Human Biology Assignment Help from Experts

Ask an Expert for top Human Biology Assignment Help Sometimes, expert guidance with Human Biology assignment help is all you need in order to boost your grades. Universal Assignment Help Service is a top-ranking student-help platform that offers a wide range of services for students. Students can order human biology

Read More »

Aviation Assignment Help from Experts

The Most Trusted Guidance for Students Aviation Assignment Help for All Challenging Problems Aviation assignment help online from the greatest experts can relieve student pressure to a great extent. It is well known that aviation is an extremely challenging stream, as it is, and students have to keep too many

Read More »

Growing demand for Assignment Help in Ireland

The number of multinational corporations choosing Ireland as their regional headquarters is increasing. So more and more students are choosing Ireland as an idle place to take their degrees. But studying in universities and keeping up the pace is not an easy task and getting good marks is not enough

Read More »

Board appraisal report

Weight: 40% Format: 2,000-word written report. Note: All written assessments should be submitted as Word files (.docx) (Word is available from your AIB Office 365 account) Summary Write a 2000-word Board Appraisal Report where you will evaluate an organisation’s corporate governance practices, board structure including committees and board diversity against

Read More »

49102: Traffic and Transportation

Assignment 2: Transport Modelling and Operations Due: 7 October 2022 This is an individual assignment Please answer the following questions and present your work in a report format clearly including your name and student ID on the cover page. Submit a PDF of your report into the Assignment Activity shown

Read More »

ENV3105 Hydrology Assignment 2

Assignment 2 Due date:       04 October 2022 Weighting:   25% (250 marks) 1. Overview This assessment is designed to test your achievement of selected learning objectives of Modules 6 to 9. In particular, the assignment involves estimation of urban design discharges, reservoir routing and water balance. It is intended to reinforce and

Read More »

Assessment 1: The Journal of Biological Chemistry

Guide abstract All cells within the body are bathed in a fluid. The composition of this fluid is tightly regulated to contain specific levels of various ions. Disruption in the balance of these ions can lead to cell death and damaging inflammation. However, standard surgical practice fails to consider these

Read More »

Project 2: Assignment on Scheme

Due: Oct 1, before midnight. This document first provides the aims of this project. It then lists the requirements as explicitly as possible. It then hints at how these requirements can be met. Finally, it describes how it can be submitted. Aims The aims of this project are as follows:

Read More »

Analysis of Rube Goldberg machine

Week 5 homework for tutorial  In week 4 we needed to also look at how many failures we could have to meet our six sigma level – we will also need to look at this for the times for each stage and total time. To effectively put the flame out

Read More »


ASSESSMENT BRIEF 3: Calculations Summary Title Calculations Due Date Monday the 3rd of October at 11:59 (NSW) AEST – End of Week 5 Length 1000-word (does not include equations, charts, graphs or tables) Weighting  35% Submission  WORD document submitted to Turnitin Unit Learning Outcomes  ULO 3: apply basic statistical analysis

Read More »

THT3114 Research Proposal

Mini Report Assignment 2 Executive Summary (100- 150 words) This is the summary of your research and thus needs to be completed after you have completed writing your research proposal. This is not counted towards the word count. Mention the key aspects of the research proposal. Separate paragraphs Area of

Read More »


ASSESSMENT TWO: LITERATURE REVIEW – DATA MINING TO RESEARCH PROPOSAL – DESIGN RESEARCH INSTRUMENT – PRESENTATION) Task Length: Mini Report (750 words) – Research Proposal) Presentation – Not more than 15 Slides –  (Templates Provided for both the mini report and presentation)  Duration of the Video Presentation – Not more

Read More »

Assignment on COVID-19 pandemic in the hospitality industry

Exploring the new health and safety innovative business practice to restore consumer confidence in the COVID-19 pandemic in the hospitality industry Task Length: Report – 2000 words (+-10%) Task Type Individual Due week and submission deadline Week 11 – SUNDAY – 02/10/2022 – 23:59 Value 40%   PART A: On

Read More »

Assignment Help in Israel

Leading assignments help in Israel Israel is known for its high-tech development, innovations, and entrepreneurship, and is home to the best start-ups in the world. Students from all over the world are drawn to this ecosystem of “innovation and development,” which is supported by a robust higher education system with

Read More »

Animal Production System Assignment Help

Animal Production System Assignment Help: Get 100% guaranteed Expert Assistance Immediately Where can you find the best Animal Production System Assignment Help Online?  Animal Production System assignment help online can boost student results while encouraging interest in the field. The hectic schedule of students, along with their burden of various

Read More »

Immediate Calculus Assignment Help from Top Experts

Immediate Calculus Assignment Help from Top Experts Calculus Assignment Help to Boost your Grades Students can now order instant Calculus assignment help on Universal Assignment Help Service in a fast and easy way. Calculus in taught at a slightly advanced stage of school, and can be an exciting subject in

Read More »

Mathematics Foundation Assignment Help

Effective Mathematics Foundation Assignment Help for Students: Order Expert Solutions Immediately Mathematics Foundation Assignment Help for Students Students often require mathematics foundation assignment help for clearing doubts, understanding the derivation of a formula or theorem, or getting urgent solutions to certain mathematical problems. Online mathematics foundation assignment help is extremely

Read More »

Mathematics Application Assignment Help

Top for Students: Order Expert Solutions Immediately for the Best Results Why do students need Mathematics Application Assignment Help? Mathematics Application assignment help can lead students to perform excellently in the subject in a convenient and relaxed way. Many students find it difficult to apply theoretical knowledge in large and

Read More »

The finest assignment helps in Saudi Arabia

Many students dream to study in Saudi Arabia as they offer some of the best facilities, and they boast one of the most spectacular and rapidly expanding higher education systems in the Middle East. So, this should be of no surprise that every year, many international students prefer to register

Read More »

Expert Solutions for the Best Arithmetic Assignment Help Online

Instant Arithmetic Assignment Help for Students Students most often require Arithmetic assignment help online to solve various calculations. Universal Assignment Help Service provides the best solutions to all arithmetic problems for each student. Students simply have to upload their assignment guidelines on their website, and a customized and accurate assignment

Read More »

Assignment help in Cameroon

The Necessity of Assignment help in Cameroon Today management degrees are one of the most prestigious degrees out there and gaining immense popularity, this degree has the most demand in the market as new startups are emerging day by day, and every company needs the best people to run their

Read More »

Assignment Help in South Korea

Difference between a Good vs Great Online Assignment Tutor The e-learning market is growing at a fast rate due to digitalization. This fact causes an increment in the demand for online tutors as students worldwide searches for a suitable solution for online assignment help in South Korea. You might hear

Read More »

Assignment Help in Japan

Outside-The-Classroom Learning Opportunities It is a typical thinking lesson that stands inside the four walls of a classroom. Some educators say the classroom is the abode of learning and knowledge. We cannot prove these statements wrong. However, one thing is certain: they are partially correct. Learning of concepts starts in

Read More »

Assignment Help in Brazil

Why do Students Consider Online Assignment Help in 2022? Academic life is full of ups and downs. Students who experience such a phase struggle to maintain the equilibrium between personal and professional life. It is because of the load of homework, exams, and participation in extracurricular activities. These events cause

Read More »

Assignment Help in Taiwan

What are the Necessities of Assignment Guidance for Students? As technology takes a new turn around, homework assignments become lengthy and complex. This academic work needs lots of core subject knowledge along with proper research to finish it with proper care. Such work is very time-consuming and hectic for the

Read More »

Assignment Help in Hong Kong

Can You Achieve High Academic Results? Every student wishes to get top scores in their exams. Yet it does not happen if you do not get the correct assignment help in Hong Kong from an online tutor. Such support is in the form of tips, advice, hacks, or taking guidance,

Read More »

VU22977 – Practice in a Legal Environment

Advanced Diploma of Legal Practice – 22565VIC PORTFOLIO- CLIENT MATTER FILE Assessment task 1 Prepare a comprehensive portfolio of documents to create a Client Matter File which must include: Element 1 Area of law Cover sheet stating client name and short description of legal matter Client Instruction Sheet, Costs Agreement

Read More »

KIT714 ICT Research Principles: Assignment 1

Practical Qualitative Research Exercise                                                                                                                                         Type:                 In-Semester, Individual Assignment Task Length:   minimum 2,000 words Weighting:     20% of total assessment for this unit Due Date:       Friday 5 August 2022 – 11:55 pm (Week05) Submission:    electronic submission on MyLO (WORD or PDF) Description:    This practical exercise will engage students in a qualitative research

Read More »

Can't Find Your Assignment?

Get Free Assignment

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