ive attached my assessment
Question 1 Big Ben Enterprise only makes sales by credit. However, they have decided they need to take advantage of prompt account payment to improve the cash flow to the business. They currently offer a 3% discount for payment made within the first month after sale. Analysis of collections shows the following: · 30% pay in 1 month · 50% pay in 2 months · 10% pay in 3 months · 8% pay in 4 months · 2% not received If cost of capital is 1% per month, what rate of discount should be offered on cash sales to equate for the value of a cash sale with the present value of a credit sale? This rate of discount will be offered to ensure the firm is no worse off. Question 2 Bond Company have been buying product in lots of 100 units. This represents 3 months demand. The cost per unit is $50. The carrying cost is $10 per unit per annum. The cost of placing each order is $101.25 · Calculate the economic order quantity, and · Calculate the inventory related costs using this information. Question 3 The capital structure of Bobs Enterprises Ltd during the whole of the financial year has been as listed: Nominal Value Market Value Ordinary Shares $1 Fully Paid $400,000 $800,000 10 % Preference Shares $200,000 $220,000 Mortgage Finance $300,000 $300,000 Last years dividend for the company was 8 cents and this rate is expected to grow at a rate of 5% per annum. The market value of the shares is $2 per share. The market value of the preference shares is $2.20. Interest of $19,500 per annum is payable on the mortgage. The company tax rate is 30%. Please calculate WACC. Question 4 Given that the company tax rate is 30% calculate the imputation credit and taxable amount for the following dividends received by resident individual shareholders? (a) $3,500 (b) $21,000 (c) $49,000 Question 5 Below are the Financial Statements for George Pty Ltd covering 2017 to 2019. George Pty Ltd Profit & Loss Statement as at 30th June 2019 2017 2018 2019 Income Sales 1,365.218 1,529,381 1,331,658 Commissions 35,193 38,223 24,895 Interest 2,953 3,568 1,129 Total Income 1,403,364 1,571,172 1,357,682 Less Cost Of Sales Opening Stock 675,181 706,355 630,521 Plus Purchases 1,000,200 965,201 823,856 Less Closing Stock 706,355 630,521 425,456 Total Cost of Sales 969,026 1,041,035 1,028,921 Gross Profit 434,338 530,137 328,761 Expenses Advertising 15,222 15,588 14,321 Bank Charges 558 493 485 Accounting 10,100 10,500 11,000 Insurance 12,567 12,852 13,201 Rental 18,000 18,500 19,000 Interest Payable 1,147 4,350 8,291 Amenities 2,893 2,421 1,489 Depreciation 5,200 4,800 12,300 Electricity 4,852 4,952 5,025 Rates and Charges 3,984 4,085 4,293 Telephone 5,359 4,981 5,039 Office Supplies 3,168 2,751 2,289 Wages 300,008 312,852 238,721 Superannuation 26,198 28,213 21,758 Total expenses 409,256 427,338 357,212 Net Profit / (Loss) 25,082 102,799 -28,451 Net Profit / (Loss) after Tax 17,557 71,959 -28,451 George Pty Ltd Balance Sheet as at 30th June 2019 2017 2018 2019 Assets Current Assets Bank 72,848 239,871 403,580 Stock 706,355 630,521 425,456 Debtors 35,852 59,321 65,537 Prepayments 1,650 1,294 - Total Current Assets 816,705 931,007 894,573 Non Current Assets Plant & Equipment 45,893 48,900 51,265 Less Acc Depreciation -38,953 -40,753 -43,153 Vehicles 25,000 25,000 53,000 Less Acc Depreciation -20,621 -22,621 -32,521 Land @ 53 Hicks Rd - 100,000 100,000 Total Non Current Assets 11,319 110,526 128,591 Total Assets 828,024 1,041,533 1,023,164 Liabilities Current Liabilities Creditors 125,891 143,754 152,851 GST Paid -4,568 -5,264 -7,341 GST Collected 8,568 9,251 8,673 PAYG 4,563 4,819 3,929 Superannuation 8,978 16,582 21,112 Total Current Liabilities 143,432 169,142 179,224 Non Current Liabilities Loan – ANZ Bank - 85,000 85,000 Total Non Current Liabilities - 85,000 85,000 Total Liabilities 143,432 254,142 264,224 Net Assets 684,592 787,391 758,940 Equity Owners Equity 500,000 500,000 500,000 Retained Earnings 184,592 287,391 258,940 Total Equity 684,592 787,391 758,940 Additional Information · 75% of sales are on credit, payable in 30 days · Published Industry Averages · Current Ratio 3:1 · Liquid Ratio 1.5:1 · Inventory Turnover Rate 2 times per year · Accounts Receivable Collection Period 14 days · Gross Profit Ratio 30% · Net Profit Ratio 5% · Debt to Equity Ratio 50% · Long Term Debt 10% · Total Debt to Total Assets 30% Based on the information provided please calculate the following ratios: (a) Current Ratio (b) Liquid Ratio (c) Inventory Turnover Rate (d) Accounts Receivable Collection Period (e) Gross Profit Ratio (f) Net Profit Ratio (g) Debt to Equity Ratio (h) Long Term Debt (i) Total Debt to Total Assets Based on the results from these calculations please prepare a report for the business owner identifying any issues you have identified. Include your calculations as an appendice to your report. The report should be a 1000 words.