Assets: Café Richard Balance Sheet As at 31 December 2019 & 2020

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

Introduction to Financial Management (FIN254)

Midterm Fall’20
Total marks (written) = 35
1. It is now January 1, 2017. You will deposit $1,000 today into a savings account that pays 8 percent.
a. If the bank compounds interest annually, how much will you have in your account on January 1, 2020?
(2)
b. What would your January 1, 2020, balance be if the bank used quarterly compounding? (2)
c. Suppose you deposit $1,000 in 3 payments of $333.333 each on January 1 of 20018, 2019, and 2020.
How much would you have in your account on January 1, 2020, based on 8 percent annual compounding?
(2)
d. How much would be in your account if the 3 payments began on January 1, 2017? (2)
e. Suppose you deposit 3 equal payments in your account on January 1 of 2018, 2019, and 2020.
Assuming an 8 percent interest rate, how large must your payments be to have the same ending balance as
in part a? (2)

2. A $25,000 loan is to be repaid in equal installments at the end of each of the next 3 years. The interest
rate is 10 percent, compounded annually. Calculate the loan repayment being made each year. (2)

3. Café RICHARD
Balance Sheet

As at 31 December 2019 & 2020

Details 2020 ($) 2019 ($)


Assets
Cash $ 7,282 $ 57,600
Accounts receivable 632,160 351,200
Inventories 1,287,360 715,200
Total current assets $1,926,802 $1,124,000
Gross fixed assets 1,202,950 491,000
Less accumulated depreciation 263,160 146,200
Net fixed assets $ 939,790 $ 344,800
Total assets $2,866,592 $1,468,800
Liabilities and Equity
Accounts payable $ 524,160 $ 145,600
Notes payable 636,808 200,000
Accruals 489,600 136,000
Total current liabilities $1,650,568 $ 481,600
Long-term debt 723,432 323,432
Common stock (100,000 shares) 460,000 460,000
Retained earnings 32,592 203,768
Total equity $ 492,592 $ 663,768
Total liabilities and equity $2,866,592 $1,468,800
Café RICHARD

Income Statement

For the year ended 31 December 2019 & 2020

Details 2020 ($) 2019 ($)

Sales $6,034,000 $3,432,000

Cost of goods sold 5,528,000 2,864,000

Other expenses 519,988 358,672

Total operating costs excluding $6,047,988 $3,222,672


depreciation and amortization
EBITDA ($ 13,988) $ 209,328

Depreciation and amortization 116,960 18,900

EBIT ($ 130,948) $ 190,428

Interest expense 136,012 43,828

EBT ($ 266,960) $ 146,600

Taxes (40%) (106,784) 58,640

Net income ($ 160,176) $ 87,960

Dividend per share 0.11 0.22

a. Draw up a cash flow statement for the year ended 31st December 2020. (10)
b. Calculate for 2020, Free Cash Flow. (6)
c. Calculate the following Ratios for the year 2020-
Gross Profit Margin, Debt Ratio, Return on Common Equity (ROCE), Total Asset Turnover Ratio, (One
year = 365 days) (4)
4. Zach Ltd. produced the following data for the year 2015 –

o Interest Income $4,650,000


o Capital Gain realized $50,000
o Dividend Income from company’s 25% ownership in XYZ Ltd. $65,000
o Corporate tax rate 40%
Calculate the tax on Interest Income, tax on Capital Gain and tax on Dividend Income. (3)

Best of luck!

You might also like