Sources Of Finance Answers | Assessment Answer

of the profit of the previous year. It can also implement the short-term funds like bank overdraft according to the rule of the bank, and trade credit for the range of 1 week to 90 days (Bulkowski, 2013). Among the long-term funds, the company can implement loan from banks.

In case of equity finance, the ownership of the organization Fort Sport Limited will be diluted. On the other hand, in case of debt financing, the debt portion of the firm will increase along with the interest expenses. However, with the help of short-term funds, the organization can meet their working capital requirements.

3: Advantages And Disadvantages Of Sources:

Bank overdraft, trade credit and bank loans are suitable sources of fund for the company.

Bank overdraft:

Advantage	Disadvantages
Security is not needed.	Interest rates are higher than bank loans and variable.
Amount can be adjusted according to needs.	Cash flow problems may occur.

Trade credit:

	Disadvantage
No interest has to be paid.	Cash discounts may not be received.

Bank loans:

Advantage	Disadvantage
It is a traditional way.	Different rules and regulations may cause obstacle.

It is recommended that that the organization Fort Sport Limited can opt for both short-term and long-term loans. Short-term trade credit will allow the firm to carry out their working capital cycle efficiently. In addition to this, long-term bank loans is less risky and keep the cost of capital of the firm in check for the management of the firm.

The ratio of source of funds for the organization can be 50 percent- trade credit, 30 percent-bank loan and 20 percent-bank overdraft.

Task 2:

1: Analysis Of Cost Of Finance:

Following are the suitable source of funds for Fort Sports Ltd:

Source of Finance
Bank overdraft	Through this facility, the customers of the bank, that is, the individuals or business having account in the bank can overdraw their accounts and the surplus amount would be repaid by the client within a specified period (Cumming, 2012). The rate of interest, the limit of the overdraft amount differs from bank to bank.
Trade credit	The business people get a grace period for repaying their loan. It is specially formulated for the business that deals with a supplier. The range of the grace period is between 1 week to 90 days. This range of period varies depending on the type of business and the industry in which the specified company belongs to (Shim, Siegel and Shim, 2012).
Bank loans	When the company receives a certain amount of money from the bank and in return the company has to pay the interest along with the principle amount is called bank loan.

It is recommended that that the organization Fort Sport Limited can opt for both short-term and long-term loans. Short-term trade credit will allow the firm to carry out their working capital cycle efficiently. In addition to this, long-term bank loans is less risky and keep the cost of capital of the firm in check for the management of the firm.

The ratio of source of funds for the organization can be 50 percent- trade credit, 30 percent-bank loan and 20 percent-bank overdraft.

2: Letter To A Manager:

The Manager,

Fort Sports Ltd.
Respected Sir,

The objective of the company is to grow and expand. Thus the main aim of the management is to increase the capacity of the production and to implement the various financing options appropriately.

Thus financial planning is mandatory for the betterment of the firm. As without proper planning, the management could not invest the proper proportion of fund at various sectors. Therefore an estimated budget should be prepared.

Please take remedial measures as early as possible for the growth of the company.

Thanking You,

Finance Manager,

Head offices,

Fort Sports Ltd.

Date –27. 07. 2015

3: Needs Of Information:

Information about the financial condition of the company is mandatory for the various decision makers of the organization. As the decision makers analyze the budget, annual report for the betterment of the company and also find out the ways to recover the negativities of the company (Drury, 2012). According to the availability of the information, even the share holders invest in the stock market. Thus, all types of financial information are necessary for making a plan and taking a decision.

The different types of information needs can be in the form of liquidity, profitability and cost structure of the firm. If the operational costs of the organization are on the higher side, then, the organization is exposed to higher operational risk. Another form of information can be in the form of cash budget and variances budget of the organization. These are the various types of information that are required in case of decision making for the organization.

4: Impact Of Finance On Financial Statements:

The different types of finance, which would appear in the financial statements of the company, are – sales revenue, shareholder’s equity capital, issue of shares, purchase of treasury, payment of dividend, cost, expenses, borrowings, and collections of money.

Firstly, sales should be mentioned in transaction as it increases the revenue in income statement. Profit is affected by sales revenue (Groppelli and Nikbakht, 2012). But sales decrease the merchandised goods in balance sheet and increase account receivable.

Secondly, collection of money decreases the account receivable and increase cash. Thus capital of the company is increased.

Thirdly, increases in the shareholder’s equity increase the total assets and equity in balance sheet.

Lastly, issue of new shares would increase the interest.

Task 3a:

1 (a) Cash Budget:

	CASH BUDGET OF BRENTWOOD STORE
	For 4 months, 2015
	JUNE	JULY	AUGUST	SEPTEMBER
	£	£	£	£
Opening balance	90000	213000	206000	200000
Sales	300000	312000	370000	410000
Total Receivables (A)	390000	525000	576000	610000
Cash purchase	110000	180000	210000	250000
suppliers credit		56000	72000	86000
rent	5000	-	-	5000
other expenses	42000	63000	74000	81000
Loan	20000	20000	20000
Total Payables (B)	177000	319000	376000	422000
A-B	213000	206000	200000	188000

Surplus means when the income of the company exceeds the expenditure in a specific time period. Deficit means when the expenditure of the company exceeds the income of the company in a specific time period (Horngren and Horngren, 2012). Here, according to the cash budget, the total receivables exceeds the total payables of the company, thus, it is surplus for the company for all the four months.

The cash budget should always be positive, and for positive opening balance, the receivables should be higher than the payables. This positivity is the sign of healthy financial condition of the company.

Several recommendation s can be given regarding their cash budget of the firm. The above cash budget reflects that cash balance was the lowest in case of August and September. Therefore, it is important for the firm BRENTWOOD STORE to minimize the cost of operations and cost of purchase by a considerable percentage.  In addition to this, the organization  may also curtail other variable expenses to cut down the respective costs.

Task 3 b: cost analysis:

3.2 (a):

i) Selling price per unit = Total sales / Number of Units

                                              = 61600/200

                                              = £ 308

ii) Total profit earned = Total sales – Total costs

                                    = £ (61600 - 44000)

                                    = £ 17600

3.2 (b):

i) Selling price per unit = Total sales/ Number of Units

                                      = 123200/400

                                      = £ 308

ii) Total Profit earned = Total sales – Total costs

                                    = £ (123200 - 74000)

                                     = £ 49200

Task 3c:

3 (a) Net Present Value:

NPV of Project A = [20000/(1+0.10) + 28500/(1+0.10)² + 36000/(1+0.10)³ + 40500/(1+0.10)⁴ ] -               80000

                               = 18181.81 + 23553.71 + 27047.33 + 27662.04

                               = 96444.89 – 80000 = £ 16444.89

NPV of Project B = [34000/(1+0.10) + 34000/(1+0.10)² + 34000/(1+0.10)³ + 34000/(1+0.10)⁴ ] -               95000

                               = 30909.09 + 28099.17 + 25544.70 + 23222.45

                               = 107775.41 – 95000 = £ 12775.41

NPV of Project C = [20000/(1+0.10) + 30000/(1+0.10)² + 42000/(1+0.10)³ + 42000/(1+0.10)⁴ ] – 90000

                               = 18181.81 + 24793.38 + 31555.22 + 28686.56

                               = 103216.97 – 90000 = £ 13216.97

As the Project A has the highest positive NPV value, thus Project A should be suggested.

3 (b): Payback Period:

Payback period for Project A:

	Cash flow (£)	Cumulative cash flow (£)
Outflow	80000	(80000)
Year 1	20000	(60000)
Year 2	28500	(31500)
Year 3	36000	4500
Year 4	40500	36000

 

Payback period (when inflow amount varies) = A + (B/C)

Where, A = last period with negative cumulative cash flow

B = absolute cumulative cash flow value at end of period A

C = total cash flow during period after A

Payback period = 2 + (31500/36000) = 2.8 years

Payback period for Project B:

Payback period (when cash inflows are ideal) = Initial investment/ Cash flow per period

                                                                          = 95000/ 34000 = 2.8 years

Payback period for Project C:

	Cash flow (£)	Cumulative cash flow (£)
Outflow	90000	(90000)
Year 1	20000	(70000)
Year 2	30000	(40000)
Year 3	42000	2000
Year 4	42000	40000

 

Payback period = 2 + (40000/ 42000) = 2.9 years

Though both the projects A and B have the same payback period, since the positive value of NPV is greater in project A, the recommended project should be project A.

Task 4: financial performance of a business:

1: Main Financial Statements Produced By Business:

There are three financial statements which are commonly produced by business are as follows:

Income statement:

Expenses, revenues and profits are the major components of income statement. Income statement displays two matters - the revenue and the net income or loss. The key elements of income statement are – sales, non – operating expenses and operating expenses (Horngren, Harrison and Oliver, 2012).

Balance sheet:

It includes assets, liabilities and shareholder’s equity (O'Hare, 2012). Assets are three types – current assets, fixed assets and cash and inventory. Liabilities include both short-term and long-term.

Cash flow statement:

It includes three types of activities – operating activities, financial activities and investing activities (Peterson Drake and Fabozzi, 2012).

2: Comparison Between Financial Statements Of Sole Trader And Public Limited Company:

Sole trader does not have to make a balance sheet. But it is mandatory for the public limited companies (Robinson, 2012).

Sole Trade Company has to pay 50% tax, whereas, limited companies have to pay only 20% of the corporate tax. Thus limited companies have to pay lesser tax (Seal, Garrison and Noreen, 2012).

3: Ratio Analysis:

i) Gross profit margin ratio = (Gross profit/ Net Sales) * 100

For Manufacturing:             = (10400/ 40870) * 100 = 25.44

For Wholesale:                    = (12430/26540) * 100 = 46.83

The wholesale is in better position as the ratio is higher.

ii) Net profit margin = (Net profit/ Net sales) * 100

For Manufacturing:  = (5850/ 40870) * 100 = 14.31

For Wholesale:          = (2950/ 26540) * 100 = 11.11

The manufacturing is in better position as the ratio is higher.

iii) Current ratio = Current assets/ Current liabilities

For Distribution: = 2510/ 1950 = 1.28

For Retail:  = 5070/ 2950 = 1.71

Retail is in better position as the ratio is higher.

iv) Quick ratio:  = (Current assets - Inventories)/ Current liabilities

For Distribution:  = (2510 - 2420)/ 1950 =0.04

For Retail:            = (5070 - 2370)/ 2950 = 0.91

Retail is in better position as the ratio is higher.

v) Gearing ratio = Total debt/ Total Equity

For Distribution:  = 3950/ 6950 = 0.56

For Retail:            = 6120/ 11620 = 0.52

The above ratios reflect that retail segment has a higher liquidity ratio than the segment of distribution. The working capital cycle of the firm is also effective in retail segment than in distribution segment.

References

Berrington, M. and Bhandari, V. (2012). Pinnacle financial statements. [Sydney]: IFRS System.

Bulkowski, T. (2013). Fundamental analysis and position trading. Hoboken: WILEY.

Cumming, D. (2012). The Oxford handbook of entrepreneurial finance. New York: Oxford University Press.

Drury, C. (2012). Management and cost accounting. Andover: Cengage Learning.

Groppelli, A. and Nikbakht, E. (2012). Finance. Hauppauge, N.Y.: Barron's.

Horngren, C. and Horngren, C. (2012). Management accounting. Toronto: Pearson Canada.

Horngren, C., Harrison, W. and Oliver, M. (2012). Accounting. Upper Saddle River, N.J.: Pearson Prentice Hall.

O'Hare, J. (2012). Analyzing Financial Statements for Non-Specialists. Hoboken: Taylor and Francis.

Peterson Drake, P. and Fabozzi, F. (2012). Analysis of financial statements. Hoboken, N.J.: Wiley.

Robinson, T. (2012). International financial statement analysis. Hoboken, N.J.: John Wiley & Sons.

Seal, W., Garrison, R. and Noreen, E. (2012). Management accounting. London: McGraw-Hill Higher Education.

Shim, J., Siegel, J. and Shim, J. (2012). Financial accounting. New York: McGraw-Hill.