Lowest guaranteed price across the globe. Get upto 50% off ! Book Now

Financial Business Case Study

University: New College Durham

  • Unit No: 6
  • Level: High school
  • Pages: 15 / Words 3636
  • Paper Type: Assignment
  • Course Code: ACC00716
  • Downloads: 304
Question :

This sample will let you know about:

  • Discuss about the Financial analysis.
  • Discuss about the Capital budgeting.
Answer :
Organization Selected : Water Pty Ltd

INTRODUCTION

The detail and systematic examination of available financial data which support in reaching the appropriate decision is known as financial analysis (Buchanan, 2014). This mainly include the analysis of overall projected and historical cash flow, risk and profitability that support in allocating the resources. It is determined that accurate financial analysis is performed upon the information that is presented in annual statement so that decision are meaningful.

In this report, financial analysis of the proposed project for Water Pty Ltd is determined which help in making better decision to improve the transportation services. Get Dissertation help london from our qualified experts!

TASK

1) Spread sheet

Financial analysis of the proposed project

N

Year

0

1

2

3

4

5

6

7

Investment (I)

Initial cash flow (5* 2M)

-10000000

 

 

 

 

 

 

 

 

Annual cash flow

 

 

 

 

 

 

 

 

a

Sales revenue

 

15000000

15750000

16537500

17364375

18232593.75

19144223.4375

20101434.609375

b

Variable cost

 

-8000000

-8320000

-8652800

-8998912

-9358868.48

-9733223.2192

-10122552.147968

c

Fixed cost

 

-4000000

-4000000

-4000000

-4000000

-4000000

-4000000

-4000000

d

Depreciation (10M/7)

 

-1428571

-1428570

-1428569

-1428568

-1428567

-1428566

-1428565

e= a- (b+c+d)

Operating profit before tax

 

1571429

2001430

2456131

2936895

3445158.27

3982434.2183

4550317.461407

f=e* (1-0.25)

Profit after tax

 

1178571.75

1501072.5

1842098.25

2202671.25

2583868.7025

2986825.663725

3412738.09605525

g

Depreciation

 

1428571

1428572

1428573

1428574

1428575

1428576

1428577

h= f+g

After tax cash flow

 

2607142.75

2929644.5

3270671.25

3631245.25

4012443.7025

4415401.663725

4841315.09605525

cf

Net cash flow

-10000000

2607143

2929643

3270668

3631240

4012437

4415393

4841305

PV=(cf/1.07ΛN)

Present value

-10000000

2436582.24299065

2558863.65621452

2669839.34441485

2770255.60979545

2860812.12704891

2942162.79064386

3014921.43913458

 

 

 

 

 

 

 

 

 

 

Sum of PV

NPV

 

9253437.21024283

 

 

 

 

 

 

 

Average of Cash flow

 

3672547

 

 

 

 

 

 

 

ARR

 

36.72547

 

 

 

 

 

 

Scenario Analysis

Best Case NPV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow

-10000000

2607143

2929643

3270668

3631240

4012437

4415393

4841305

Present value @ 5%

-10000000

2482993.33333333

2657272.56235828

2825325.99071375

2987430.13456327

3143849.3808062

3294834.23880159

3440625.07696561

 

 

 

 

 

 

 

 

 

 

NPV

10832330.717542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worst Case NPV

 

 

 

 

 

 

 

 

Net cash flow

-10000000

2607143

2929643

3270668

3631240

4012437

4415393

4841305

Present value @ 9%

-10000000

2391874.3119266

2465821.90051342

2525555.79836436

2572461.96342838

2607808.74184477

2632754.5812312

2648359.62473118

 

 

 

 

 

 

 

 

 

 

NPV

7844636.92203993

 

 

 

 

 

 

Sensitivity Analysis

Base Scenario

-10000000

2607143

2929643

3270668

3631240

4012437

4415393

4841305

Optimistic scenario (+10%)

-11000000

2867857

3222607

3597735

3994364

4413681

4856932

5325436

Pessimistic scenario (-10%)

-9000000

2346429

2636679

2943601

3268116

3611193

3973854

4357175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Scenario

 

 

 

 

 

 

 

 

Cash Flows

-10000000

2607143

2929643

3270668

3631240

4012437

4415393

4841305

PV @ 7%

-10000000

2436582.24299065

2558863.65621452

2669839.34441485

2770255.60979545

2860812.12704891

2942162.79064386

3014921.43913458

 

 

 

 

 

 

 

 

 

 

NPV

9253437.21024283

 

 

 

 

 

 

 

IRR

18.82%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Optimistic scenario (+10%)

 

 

 

 

 

 

 

 

Cash Flows

-11000000

2867857.3

3222607.3

3597734.8

3994364

4413680.7

4856932.3

5325435.5

PV @ 7%

-10000000

2680240.46728972

2814750.02183597

2936823.27885633

3047281.170775

3146893.3397538

3236379.06970825

3316413.58304804

 

 

 

 

 

 

 

 

 

 

NPV

11178780.9312671

 

 

 

 

 

 

 

IRR

22.19%

 

 

 

 

 

 

Memo

There have been different methods that are used to detriment the actual feasibility and appropriateness of investment made by the respective company that support in reaching the meaningful results. Some of these are discussed below:

Capital budgeting: In case, if company implement the new machinery or extend a product range or even upgrade the existing machinery, companies make capital expenditure (Capital Budgeting, 2020). Capital spending includes money being spent by a corporation on buying or selling supplies, property or equipment used for the development or operation of its reliable customers. In general term, capital Budgeting is indeed a method of judgement making in which a company or government plans and calculates long-term capital costs of which the cash flow earnings are supposed to come after a year. It includes defining capital in balances and cash out flows instead of calculating income and spending expenditure and it consider adjustments for the time worth of money. Many techniques of evaluating capital budgeting are being used to assess the financial viability of an expenditure of resources. The periods involve paybacks, discounted payments period, Net present value, Internal return rate etc. In order to determine the value of investment for transportation services NPV and IRR have been calculated which help in making suitable decision. Importance of these methods are discussed below:

Net Present Value: The definition of net present value (NPV) includes discounting a future revenues in context of the present value. The cash inflows can be positively or negatively (money paid). The original investment's actual value is full facial interest, provided that the investment is produced at the outset of the phrase. At the conclusion of the review cycle, the closing cash flow including any gross gains or fair market value of the financial instrument.

Profitability Index or ARR: The profitability or productivity measure is computed by dividing the current value of the capital expenditure cash flows by the current value of the capital expenditure cash outflows. The capital investment is approved when the productivity ratio is higher than one and when the capital investment is below one, the investment is declined due to lower profitability (Ehrhardt and Brigham, 2016).

Cash flow estimation: Expenditure cycles that are intended to last over one year, i.e. Long-term expenditure, are defined, analysed and chosen cash flow. There are some major importance of cash flow that are beneficial for making the decision to implement the required ferries for making ease transportation.

  • Impact the business's productivity and profits and have a long term impact.
  • Without a financial loss not possible and reverse.
  • The Problems In Investment decision are associated with large costs and small resources
  • Contribute to an uncertain economic time with different risks.
  • Costs and income increase at various times.

Suggested read- Entrepreneurship and Small Business Management

Discount rate & WACC: The weighted average cost of capital (WACC), when contrasting the corporate debt and equity arrangement, is a quantitative formula that measures the cost of investment and purchase of the company. Compare the debt weighted as well as the actual cost of debt or receiving funds by shareholder funding, according to the levels of debt and capital in the business, of current capital acquisitions and expansions (Genest, Gendron and Bourdeau-Brien, 2013). Cash balances on an after-tax basis must be assessed since the original investment on a project involves after-tax financial values, the investment benefits must be assessed in almost the same units, actually after-tax present value. In the above calculation, it is assumed that the rate of average cost of capital which is 7 % is consider as the discount factor that support in determining the net value of the initial investment. Order assignment help from our experts!

Sensitivity Analysis: The methodology used to evaluate how independence variable factors influence a certain dependent factor is known as sensitivity analysis underneath a specific number of assumptions. The use depends on one or even more input factors throughout the certain parameters, like how interest rate rises will affect the value of a investment. There are some specific steps that are used by the company while conducting sensitivity analysis in the transportation services. Such as:

  • First the performance of the basic case becomes determined such as the NPV of a given base case input value in context to which sensitivity is being to be calculated. On the other side all other input models are remain fixed.
  • Furthermore the value of the results at a specific new value of input are determined and other remain constant.
  • In addition the percentage change in the input and the percentage variation in the output are measured (Maxfield, 2019).
  • In last, to measure the actual sensitivity the percentage modification in output to the input are being determined.

The sensitivity evaluation pattern continued with respect to another input thus holding the existing inputs unchanged before sensitivity for every variable that is achieved. The corresponding approach is also applied that actually needs the solution of basic partial variables to examine sequential sensitivity. While this technique is computer-efficient, it is an exhausting challenge to solve calculations. The choosing of a certain series of tests for a defined variable is included and the configuration for the configurations will then be performed. The output is then used to execute sensitivity measurements. Need Assignment Samples?Talk to our Experts!

Scenario Analysis : The scenario analysis is the estimation of the interest, in a number of scenarios i.e. potential prospects, of a single expenditure or community of investments. In the corporate decision-making methods, most executives conduct situation research during order to identify the right way to increase the income for the company. It also examines the worst possible solution (worst-case scenario) and anticipates possible losses and organisational issues. Investor & company executives will decide, by scenario review, how much chance they take before spending or initiating a new venture. This is a way to learn of the possibilities structurally. To order to help identify possible future issues in the scenario review, we should take measures appropriate for eliminating or reducing their effects. For strategic planning actions, simulations are especially necessary. By way of scenario evaluation management of respective area may assess the future potential market occurrences and determine the financial impact of alternate responses (Maxfield, 2019).

CONCLUSION

In the end of report, it is concluded that evaluation of the financial reports is also the method of evaluating and examining the financial results of an entity to follow stronger economic decisions. From the above calculation it is recommended that making investment in order to but specific number of ferries would be beneficial for Water Pty Ltd that support in resolving the issue related with transportation.

Read more - International Marketing an Important Marketing Principle

Download Full Sample
Students have a lot of academic burdens these days that make them seek online assignment help from experts. Therefore, we have created an exclusive list of samples for almost every subject. Our highly qualified experts curated it for your assignment, essay, and dissertation help. So what are you waiting for? Explore the content written by our professionals and go ahead and seek essay writing services UK from our experts. The best part is they are available 24*7 to provide excellent assistance. So, what are you waiting for? Ask our experts, "Can you do my assignment for me, please?" You will see the magic happening in an instant.
Boost Grades & Leave Stress

Share Your Requirements Now for Customized Solutions.

Lowest Price

USD6.27

    FOR FIRST ORDER GET EXTRA 25% OFF

    Seasonal seasonal-mobile

    Our unique Features

    24/7 Customer Support

    100% Customer Satisfaction

    No Privacy Infringement

    Quick Services

    Subject Experts

    Innovative Documents

    100+ Qualified Writers

    For Best (Accounting) Assignment Help

    Selena Watkins
    1465 - Completed Orders
    Selena WatkinsView Profile Hire Me
    Mia Steve
    721 - Completed Orders
    Suri Lopez
    132 - Completed Orders
    Suri LopezView Profile Hire Me
    Lousiana Malfoy
    234 - Completed Orders
    Lousiana MalfoyView Profile Hire Me
    View All Writers
     
    IAH whatsapp

    Limited Time Offer

    Exclusive Library Membership + FREE Wallet Balance