CA Intermediate Exam  >  CA Intermediate Notes  >  Financial Management Model Test Paper - 8 (Answers)

Financial Management Model Test Paper - 8 (Answers) - CA Intermediate PDF Download

Download, print and study this document offline
Please wait while the PDF view is loading
 Page 1


ANSWERS OF MODEL TEST PAPER 8 
INTERMEDIATE: GROUP – II 
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT 
PAPER 6A : FINANCIAL MANAGEMENT 
Suggested Answers/ Hints 
PART I – Case Scenario based MCQs 
1. i. (D)  ` 3.3779 
 ii.  (B)  ` 8.3655  
 iii.  (A)  ` 72.28 
 iv. (C)  ` 45.79 
 v. (B)  ` 54.33 
 Intrinsic Value = Sum of PV of Expected Dividends + PV of Share Price at the 
end of the period  
 The following steps are required: 
A. Determine PV of expected dividends to be received in the next four years. 
B. Determine PV share at the end of 4
th
 Year. 
C. Add the values of A and B above. 
(A) 
Year D1 = D0(1+g)
 
PV Discount 
Factor @ 12% 
PV in 
` 
1 2(1+14%) =2.28 0.893 2.0364 
2 2.28(1+14%) =2.5992 0.797 2.0715 
3 2.5992(1+14%) =2.9631 0.712 2.1097 
4 2.9631(1+14%) =3.3779 0.636 2.1483 
(A) Total PV of Expected Dividend ` 8.3655 
 
???? 4
=
???? 5
???? ???? - ???? =
???? 4
( 1 + ???? )
???? ???? - ???? =
3. 3 7 7 9( 1 + 7 %)
1 2 % - 7 %
= ` 72.28 
(B) PV of share at the end of 4
th
 Year = ` 72.28 x 0.636 =` 45.97 
(C) Market Price of shares = ` 8.3655 + ` 45.97=` 54.33 
2.  (B)  6.16% 
 To calculate WACC, we use the formula: 
 WACC = (E/V) × Re + (D/V) × Rd × (1 - Tc) 
 Let V be the total value of the firm, then Debt is equal to 1.5/(1+1.5) times 
the value of the firm and Equity is equal to 1/(1+1.5) times the value of 
the firm. 
 So, D/V = 1.5/(1+1.5) = 0.6 and E/V = 1/(1+1.5) = 0.4 
575
Page 2


ANSWERS OF MODEL TEST PAPER 8 
INTERMEDIATE: GROUP – II 
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT 
PAPER 6A : FINANCIAL MANAGEMENT 
Suggested Answers/ Hints 
PART I – Case Scenario based MCQs 
1. i. (D)  ` 3.3779 
 ii.  (B)  ` 8.3655  
 iii.  (A)  ` 72.28 
 iv. (C)  ` 45.79 
 v. (B)  ` 54.33 
 Intrinsic Value = Sum of PV of Expected Dividends + PV of Share Price at the 
end of the period  
 The following steps are required: 
A. Determine PV of expected dividends to be received in the next four years. 
B. Determine PV share at the end of 4
th
 Year. 
C. Add the values of A and B above. 
(A) 
Year D1 = D0(1+g)
 
PV Discount 
Factor @ 12% 
PV in 
` 
1 2(1+14%) =2.28 0.893 2.0364 
2 2.28(1+14%) =2.5992 0.797 2.0715 
3 2.5992(1+14%) =2.9631 0.712 2.1097 
4 2.9631(1+14%) =3.3779 0.636 2.1483 
(A) Total PV of Expected Dividend ` 8.3655 
 
???? 4
=
???? 5
???? ???? - ???? =
???? 4
( 1 + ???? )
???? ???? - ???? =
3. 3 7 7 9( 1 + 7 %)
1 2 % - 7 %
= ` 72.28 
(B) PV of share at the end of 4
th
 Year = ` 72.28 x 0.636 =` 45.97 
(C) Market Price of shares = ` 8.3655 + ` 45.97=` 54.33 
2.  (B)  6.16% 
 To calculate WACC, we use the formula: 
 WACC = (E/V) × Re + (D/V) × Rd × (1 - Tc) 
 Let V be the total value of the firm, then Debt is equal to 1.5/(1+1.5) times 
the value of the firm and Equity is equal to 1/(1+1.5) times the value of 
the firm. 
 So, D/V = 1.5/(1+1.5) = 0.6 and E/V = 1/(1+1.5) = 0.4 
575
WACC = 0.4 × 10% + 0.6 × 6% × (1 - 40%) = 4% + 2.16% = 6.16% 
Therefore, the company's weighted average cost of capital is 6.16%. 
3. (A)  1.11
EBIT = 3,00,000 x (3-1) – 3,50,000 = 2,50,000, 
PBT = 2,50,000 – 25,000 – 2,25,000 
FL = 2,50,000/2,25,000 = 1.11 
4. (C) both automatic and approval route
PART II – Descriptive Questions 
1. (a)  Calculation of Cost of Preference Shares (Kp)
Preference Dividend (PD) = 0.12 x 40,000 x 100 = 4,80,000 
Floatation Cost = 40,000 x 2 = ` 80,000 
Net Proceeds (NP) = 42,00,000 – 80,000 = 41,20,000 
Redemption Value (RV)= 40,000 x 110 = 44,00,000 
Cost of Redeemable Preference Shares = 
+
+
RV  NP
2
PD  (RV - NP) / N
Kp = 
+
+
4,80,000 (44,00,000 - 41,20,000) / 10
44,00,000 41,20,000
2
=
+ 4,80,000 (2,80,000) / 10
85,20,000 / 2
= 
+ 4,80,000 28,000
42,60,000
= 
42,60,000
5,08,000
= 0.1192 
Kp = 11.92% 
(Note: Kp may be computed alternatively by taking the RV and NP for 
one unit of preference shares.  Final figure would remain unchanged). 
(b) Calculation of Net Cash flow
Contribution = (3.00 – 1.75) × 50,000 = ` 62,500 
Fixed costs  = 40,000 – [(1,25,000 – 30,000)/5] = ` 21,000 
Year Capital 
(`) 
Contribution 
(`) 
Fixed 
costs (`) 
Adverts 
(`) 
Net cash 
flow (`) 
0 (1,00,000) - - - (1,00,000) 
1 (25,000) 62,500 (21,000) (10,000) 6,500 
2 - 62,500 (21,000) (15,000) 26,500 
3 - 62,500 (21,000) - 41,500 
576
Page 3


ANSWERS OF MODEL TEST PAPER 8 
INTERMEDIATE: GROUP – II 
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT 
PAPER 6A : FINANCIAL MANAGEMENT 
Suggested Answers/ Hints 
PART I – Case Scenario based MCQs 
1. i. (D)  ` 3.3779 
 ii.  (B)  ` 8.3655  
 iii.  (A)  ` 72.28 
 iv. (C)  ` 45.79 
 v. (B)  ` 54.33 
 Intrinsic Value = Sum of PV of Expected Dividends + PV of Share Price at the 
end of the period  
 The following steps are required: 
A. Determine PV of expected dividends to be received in the next four years. 
B. Determine PV share at the end of 4
th
 Year. 
C. Add the values of A and B above. 
(A) 
Year D1 = D0(1+g)
 
PV Discount 
Factor @ 12% 
PV in 
` 
1 2(1+14%) =2.28 0.893 2.0364 
2 2.28(1+14%) =2.5992 0.797 2.0715 
3 2.5992(1+14%) =2.9631 0.712 2.1097 
4 2.9631(1+14%) =3.3779 0.636 2.1483 
(A) Total PV of Expected Dividend ` 8.3655 
 
???? 4
=
???? 5
???? ???? - ???? =
???? 4
( 1 + ???? )
???? ???? - ???? =
3. 3 7 7 9( 1 + 7 %)
1 2 % - 7 %
= ` 72.28 
(B) PV of share at the end of 4
th
 Year = ` 72.28 x 0.636 =` 45.97 
(C) Market Price of shares = ` 8.3655 + ` 45.97=` 54.33 
2.  (B)  6.16% 
 To calculate WACC, we use the formula: 
 WACC = (E/V) × Re + (D/V) × Rd × (1 - Tc) 
 Let V be the total value of the firm, then Debt is equal to 1.5/(1+1.5) times 
the value of the firm and Equity is equal to 1/(1+1.5) times the value of 
the firm. 
 So, D/V = 1.5/(1+1.5) = 0.6 and E/V = 1/(1+1.5) = 0.4 
575
WACC = 0.4 × 10% + 0.6 × 6% × (1 - 40%) = 4% + 2.16% = 6.16% 
Therefore, the company's weighted average cost of capital is 6.16%. 
3. (A)  1.11
EBIT = 3,00,000 x (3-1) – 3,50,000 = 2,50,000, 
PBT = 2,50,000 – 25,000 – 2,25,000 
FL = 2,50,000/2,25,000 = 1.11 
4. (C) both automatic and approval route
PART II – Descriptive Questions 
1. (a)  Calculation of Cost of Preference Shares (Kp)
Preference Dividend (PD) = 0.12 x 40,000 x 100 = 4,80,000 
Floatation Cost = 40,000 x 2 = ` 80,000 
Net Proceeds (NP) = 42,00,000 – 80,000 = 41,20,000 
Redemption Value (RV)= 40,000 x 110 = 44,00,000 
Cost of Redeemable Preference Shares = 
+
+
RV  NP
2
PD  (RV - NP) / N
Kp = 
+
+
4,80,000 (44,00,000 - 41,20,000) / 10
44,00,000 41,20,000
2
=
+ 4,80,000 (2,80,000) / 10
85,20,000 / 2
= 
+ 4,80,000 28,000
42,60,000
= 
42,60,000
5,08,000
= 0.1192 
Kp = 11.92% 
(Note: Kp may be computed alternatively by taking the RV and NP for 
one unit of preference shares.  Final figure would remain unchanged). 
(b) Calculation of Net Cash flow
Contribution = (3.00 – 1.75) × 50,000 = ` 62,500 
Fixed costs  = 40,000 – [(1,25,000 – 30,000)/5] = ` 21,000 
Year Capital 
(`) 
Contribution 
(`) 
Fixed 
costs (`) 
Adverts 
(`) 
Net cash 
flow (`) 
0 (1,00,000) - - - (1,00,000) 
1 (25,000) 62,500 (21,000) (10,000) 6,500 
2 - 62,500 (21,000) (15,000) 26,500 
3 - 62,500 (21,000) - 41,500 
576
4 - 62,500 (21,000) - 41,500 
5 30,000 62,500 (21,000) - 71,500 
 Calculation of Net Present Value 
Year Net cash flow  
(`) 
10% discount factor Present value 
(`) 
0 (1,00,000) 1.000 (1,00,000) 
1 6,500 0.909 5,909 
2 26,500 0.826 21,889 
3 41,500 0.751 31,167 
4 41,500 0.683 28,345 
5 71,500 0.621 44,402 
NPV 31,712 
The net present value of the project is ` 31,712. 
(c) 
 (`) 
Sales 24,00,000 
Less: Variable cost 12,00,000 
Contribution 12,00,000 
Less: Fixed cost 10,00,000 
EBIT 2,00,000 
Less: Interest   1,00,000 
EBT 1,00,000 
Less: Tax (50%)  50,000 
EAT 50,000 
No. of equity shares 10,000 
EPS 5 
(a) Operating Leverage
`
`
 = =
12,00,000
   6 times 
2,00,000
 
(b) Financial Leverage
`
`
= =
2,00,000
    2 times 
1,00,000
 
(c) Combined Leverage = OL × FL = 6 × 2 = 12 times. 
(d) ROI
`
  
`
= ×=
50,000
    100 5%
10,00,000
 
 Here ROI is calculated as ROE i.e. 
EAT-Pref.Dividend
Equityshareholders'fund
 
(e) Operating Leverage = 6  
 
? EBIT
6 =  
0.25
 
577
Page 4


ANSWERS OF MODEL TEST PAPER 8 
INTERMEDIATE: GROUP – II 
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT 
PAPER 6A : FINANCIAL MANAGEMENT 
Suggested Answers/ Hints 
PART I – Case Scenario based MCQs 
1. i. (D)  ` 3.3779 
 ii.  (B)  ` 8.3655  
 iii.  (A)  ` 72.28 
 iv. (C)  ` 45.79 
 v. (B)  ` 54.33 
 Intrinsic Value = Sum of PV of Expected Dividends + PV of Share Price at the 
end of the period  
 The following steps are required: 
A. Determine PV of expected dividends to be received in the next four years. 
B. Determine PV share at the end of 4
th
 Year. 
C. Add the values of A and B above. 
(A) 
Year D1 = D0(1+g)
 
PV Discount 
Factor @ 12% 
PV in 
` 
1 2(1+14%) =2.28 0.893 2.0364 
2 2.28(1+14%) =2.5992 0.797 2.0715 
3 2.5992(1+14%) =2.9631 0.712 2.1097 
4 2.9631(1+14%) =3.3779 0.636 2.1483 
(A) Total PV of Expected Dividend ` 8.3655 
 
???? 4
=
???? 5
???? ???? - ???? =
???? 4
( 1 + ???? )
???? ???? - ???? =
3. 3 7 7 9( 1 + 7 %)
1 2 % - 7 %
= ` 72.28 
(B) PV of share at the end of 4
th
 Year = ` 72.28 x 0.636 =` 45.97 
(C) Market Price of shares = ` 8.3655 + ` 45.97=` 54.33 
2.  (B)  6.16% 
 To calculate WACC, we use the formula: 
 WACC = (E/V) × Re + (D/V) × Rd × (1 - Tc) 
 Let V be the total value of the firm, then Debt is equal to 1.5/(1+1.5) times 
the value of the firm and Equity is equal to 1/(1+1.5) times the value of 
the firm. 
 So, D/V = 1.5/(1+1.5) = 0.6 and E/V = 1/(1+1.5) = 0.4 
575
WACC = 0.4 × 10% + 0.6 × 6% × (1 - 40%) = 4% + 2.16% = 6.16% 
Therefore, the company's weighted average cost of capital is 6.16%. 
3. (A)  1.11
EBIT = 3,00,000 x (3-1) – 3,50,000 = 2,50,000, 
PBT = 2,50,000 – 25,000 – 2,25,000 
FL = 2,50,000/2,25,000 = 1.11 
4. (C) both automatic and approval route
PART II – Descriptive Questions 
1. (a)  Calculation of Cost of Preference Shares (Kp)
Preference Dividend (PD) = 0.12 x 40,000 x 100 = 4,80,000 
Floatation Cost = 40,000 x 2 = ` 80,000 
Net Proceeds (NP) = 42,00,000 – 80,000 = 41,20,000 
Redemption Value (RV)= 40,000 x 110 = 44,00,000 
Cost of Redeemable Preference Shares = 
+
+
RV  NP
2
PD  (RV - NP) / N
Kp = 
+
+
4,80,000 (44,00,000 - 41,20,000) / 10
44,00,000 41,20,000
2
=
+ 4,80,000 (2,80,000) / 10
85,20,000 / 2
= 
+ 4,80,000 28,000
42,60,000
= 
42,60,000
5,08,000
= 0.1192 
Kp = 11.92% 
(Note: Kp may be computed alternatively by taking the RV and NP for 
one unit of preference shares.  Final figure would remain unchanged). 
(b) Calculation of Net Cash flow
Contribution = (3.00 – 1.75) × 50,000 = ` 62,500 
Fixed costs  = 40,000 – [(1,25,000 – 30,000)/5] = ` 21,000 
Year Capital 
(`) 
Contribution 
(`) 
Fixed 
costs (`) 
Adverts 
(`) 
Net cash 
flow (`) 
0 (1,00,000) - - - (1,00,000) 
1 (25,000) 62,500 (21,000) (10,000) 6,500 
2 - 62,500 (21,000) (15,000) 26,500 
3 - 62,500 (21,000) - 41,500 
576
4 - 62,500 (21,000) - 41,500 
5 30,000 62,500 (21,000) - 71,500 
 Calculation of Net Present Value 
Year Net cash flow  
(`) 
10% discount factor Present value 
(`) 
0 (1,00,000) 1.000 (1,00,000) 
1 6,500 0.909 5,909 
2 26,500 0.826 21,889 
3 41,500 0.751 31,167 
4 41,500 0.683 28,345 
5 71,500 0.621 44,402 
NPV 31,712 
The net present value of the project is ` 31,712. 
(c) 
 (`) 
Sales 24,00,000 
Less: Variable cost 12,00,000 
Contribution 12,00,000 
Less: Fixed cost 10,00,000 
EBIT 2,00,000 
Less: Interest   1,00,000 
EBT 1,00,000 
Less: Tax (50%)  50,000 
EAT 50,000 
No. of equity shares 10,000 
EPS 5 
(a) Operating Leverage
`
`
 = =
12,00,000
   6 times 
2,00,000
 
(b) Financial Leverage
`
`
= =
2,00,000
    2 times 
1,00,000
 
(c) Combined Leverage = OL × FL = 6 × 2 = 12 times. 
(d) ROI
`
  
`
= ×=
50,000
    100 5%
10,00,000
 
 Here ROI is calculated as ROE i.e. 
EAT-Pref.Dividend
Equityshareholders'fund
 
(e) Operating Leverage = 6  
 
? EBIT
6 =  
0.25
 
577
6  1
? EBIT   1.5
4
×
= =
Increase in EBIT = ` 2,00,000 × 1.5 
= ` 3,00,000 
New EBIT = ` 5,00,000 
2. Working Notes:
1. Raw Material Storage Period (R)
=
Average Stock of Raw Material
Annual Consumption of Raw Material
? 365 
=
 45,000 + 65,356
2
×365
 3,79,644
``
`
= 53 days. 
Annual Consumption of Raw Material = Opening Stock + Purchases- 
Closing Stock 
= ` 45,000 + ` 4,00,000 – ` 65,356 
= ` 3,79,644 
2. Work-in-Progress (WIP) Conversion Period (W)
WIP Conversion Period =
Average Stock of WIP
365
Annual Cost of Pr oduction
?
= 
35,000+ 51,300
2
×365
 7,50,000
` `
`
 
= 21 days 
3. Finished Stock Storage Period (F)
=
Average Stock of Finished Goods
× 365
Cost of Goods Sold
= 
 65,178
365
9,15,000
?
`
`
 = 26 days. 
Average Stock = 
60,181 + 70,175
2
``
= ` 65,178. 
4. Debtors Collection Period (D)
=  
Average Debtors
× 365
Annual Credit Sales
=  
 1,23,561.50
365
11,00,000
?
`
`
 
578
Page 5


ANSWERS OF MODEL TEST PAPER 8 
INTERMEDIATE: GROUP – II 
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT 
PAPER 6A : FINANCIAL MANAGEMENT 
Suggested Answers/ Hints 
PART I – Case Scenario based MCQs 
1. i. (D)  ` 3.3779 
 ii.  (B)  ` 8.3655  
 iii.  (A)  ` 72.28 
 iv. (C)  ` 45.79 
 v. (B)  ` 54.33 
 Intrinsic Value = Sum of PV of Expected Dividends + PV of Share Price at the 
end of the period  
 The following steps are required: 
A. Determine PV of expected dividends to be received in the next four years. 
B. Determine PV share at the end of 4
th
 Year. 
C. Add the values of A and B above. 
(A) 
Year D1 = D0(1+g)
 
PV Discount 
Factor @ 12% 
PV in 
` 
1 2(1+14%) =2.28 0.893 2.0364 
2 2.28(1+14%) =2.5992 0.797 2.0715 
3 2.5992(1+14%) =2.9631 0.712 2.1097 
4 2.9631(1+14%) =3.3779 0.636 2.1483 
(A) Total PV of Expected Dividend ` 8.3655 
 
???? 4
=
???? 5
???? ???? - ???? =
???? 4
( 1 + ???? )
???? ???? - ???? =
3. 3 7 7 9( 1 + 7 %)
1 2 % - 7 %
= ` 72.28 
(B) PV of share at the end of 4
th
 Year = ` 72.28 x 0.636 =` 45.97 
(C) Market Price of shares = ` 8.3655 + ` 45.97=` 54.33 
2.  (B)  6.16% 
 To calculate WACC, we use the formula: 
 WACC = (E/V) × Re + (D/V) × Rd × (1 - Tc) 
 Let V be the total value of the firm, then Debt is equal to 1.5/(1+1.5) times 
the value of the firm and Equity is equal to 1/(1+1.5) times the value of 
the firm. 
 So, D/V = 1.5/(1+1.5) = 0.6 and E/V = 1/(1+1.5) = 0.4 
575
WACC = 0.4 × 10% + 0.6 × 6% × (1 - 40%) = 4% + 2.16% = 6.16% 
Therefore, the company's weighted average cost of capital is 6.16%. 
3. (A)  1.11
EBIT = 3,00,000 x (3-1) – 3,50,000 = 2,50,000, 
PBT = 2,50,000 – 25,000 – 2,25,000 
FL = 2,50,000/2,25,000 = 1.11 
4. (C) both automatic and approval route
PART II – Descriptive Questions 
1. (a)  Calculation of Cost of Preference Shares (Kp)
Preference Dividend (PD) = 0.12 x 40,000 x 100 = 4,80,000 
Floatation Cost = 40,000 x 2 = ` 80,000 
Net Proceeds (NP) = 42,00,000 – 80,000 = 41,20,000 
Redemption Value (RV)= 40,000 x 110 = 44,00,000 
Cost of Redeemable Preference Shares = 
+
+
RV  NP
2
PD  (RV - NP) / N
Kp = 
+
+
4,80,000 (44,00,000 - 41,20,000) / 10
44,00,000 41,20,000
2
=
+ 4,80,000 (2,80,000) / 10
85,20,000 / 2
= 
+ 4,80,000 28,000
42,60,000
= 
42,60,000
5,08,000
= 0.1192 
Kp = 11.92% 
(Note: Kp may be computed alternatively by taking the RV and NP for 
one unit of preference shares.  Final figure would remain unchanged). 
(b) Calculation of Net Cash flow
Contribution = (3.00 – 1.75) × 50,000 = ` 62,500 
Fixed costs  = 40,000 – [(1,25,000 – 30,000)/5] = ` 21,000 
Year Capital 
(`) 
Contribution 
(`) 
Fixed 
costs (`) 
Adverts 
(`) 
Net cash 
flow (`) 
0 (1,00,000) - - - (1,00,000) 
1 (25,000) 62,500 (21,000) (10,000) 6,500 
2 - 62,500 (21,000) (15,000) 26,500 
3 - 62,500 (21,000) - 41,500 
576
4 - 62,500 (21,000) - 41,500 
5 30,000 62,500 (21,000) - 71,500 
 Calculation of Net Present Value 
Year Net cash flow  
(`) 
10% discount factor Present value 
(`) 
0 (1,00,000) 1.000 (1,00,000) 
1 6,500 0.909 5,909 
2 26,500 0.826 21,889 
3 41,500 0.751 31,167 
4 41,500 0.683 28,345 
5 71,500 0.621 44,402 
NPV 31,712 
The net present value of the project is ` 31,712. 
(c) 
 (`) 
Sales 24,00,000 
Less: Variable cost 12,00,000 
Contribution 12,00,000 
Less: Fixed cost 10,00,000 
EBIT 2,00,000 
Less: Interest   1,00,000 
EBT 1,00,000 
Less: Tax (50%)  50,000 
EAT 50,000 
No. of equity shares 10,000 
EPS 5 
(a) Operating Leverage
`
`
 = =
12,00,000
   6 times 
2,00,000
 
(b) Financial Leverage
`
`
= =
2,00,000
    2 times 
1,00,000
 
(c) Combined Leverage = OL × FL = 6 × 2 = 12 times. 
(d) ROI
`
  
`
= ×=
50,000
    100 5%
10,00,000
 
 Here ROI is calculated as ROE i.e. 
EAT-Pref.Dividend
Equityshareholders'fund
 
(e) Operating Leverage = 6  
 
? EBIT
6 =  
0.25
 
577
6  1
? EBIT   1.5
4
×
= =
Increase in EBIT = ` 2,00,000 × 1.5 
= ` 3,00,000 
New EBIT = ` 5,00,000 
2. Working Notes:
1. Raw Material Storage Period (R)
=
Average Stock of Raw Material
Annual Consumption of Raw Material
? 365 
=
 45,000 + 65,356
2
×365
 3,79,644
``
`
= 53 days. 
Annual Consumption of Raw Material = Opening Stock + Purchases- 
Closing Stock 
= ` 45,000 + ` 4,00,000 – ` 65,356 
= ` 3,79,644 
2. Work-in-Progress (WIP) Conversion Period (W)
WIP Conversion Period =
Average Stock of WIP
365
Annual Cost of Pr oduction
?
= 
35,000+ 51,300
2
×365
 7,50,000
` `
`
 
= 21 days 
3. Finished Stock Storage Period (F)
=
Average Stock of Finished Goods
× 365
Cost of Goods Sold
= 
 65,178
365
9,15,000
?
`
`
 = 26 days. 
Average Stock = 
60,181 + 70,175
2
``
= ` 65,178. 
4. Debtors Collection Period (D)
=  
Average Debtors
× 365
Annual Credit Sales
=  
 1,23,561.50
365
11,00,000
?
`
`
 
578
  =   41 days  
  Average debtors = 
+
 
1,12,123 1,35,000
1,23,561.50
2
?
``
`
 
5. Creditors Payment Period (C) 
 =  
Average Creditors
× 365
Annual Net Credit Purchases
 
  =
+ 50,079 70,469
2
4,00,000
??
? ?
?
?
? ?
??
``
`
× 365 
  = 55 days 
(i) Operating Cycle Period   
 = R + W + F+ D - C 
 = 53 + 21 + 26 + 41 - 55 
 = 86 days 
(ii)  Number of Operating Cycles in the Year  
 = 
Period Cycle Operating
365
= 
86
365
= 4.244 
(iii) Amount of Working Capital Required 
 =  
Cycles Operating of Number
Cost Operating Annual
= 
` 9,50,000
4.244
= ` 2, 23,845.42 
3.  (a) Plan I = Raising Debt of ` 2.5 lakh + Equity of ` 22.5 lakh 
  Plan II = Raising Debt of ` 10 lakh + Equity of ` 15 lakh 
  Plan III = Raising Debt of ` 15 lakh + Equity of ` 10 lakh 
   Calculation of Earnings per share (EPS):  
Particulars 
FINANCIAL PLANS 
Plan I Plan II Plan III 
` ` ` 
Expected EBIT 5,00,000 5,00,000 5,00,000 
Less: Interest 
(a)
 (25,000) (1,37,500) (2,37,500) 
Earnings before taxes  4,75,000 3,62,500 2,62,500 
Less: Taxes @ 50% (2,37,500) (1,81,250) (1,31,250) 
Earnings after taxes (EAT) 2,37,500 1,81,250 1,31,250 
Number of shares 
(b)
 15,000 10,000 8,000 
Earnings per share (EPS) 15.83 18.13 16.41 
 Financing Plan II (i.e. Raising debt of ` 10 lakh and issue of equity share 
capital of ` 15 lakh) is the option which maximises the earnings per 
share. 
579
Read More
Download as PDF

Top Courses for CA Intermediate

Related Searches

Objective type Questions

,

pdf

,

Financial Management Model Test Paper - 8 (Answers) - CA Intermediate

,

MCQs

,

shortcuts and tricks

,

Sample Paper

,

study material

,

Summary

,

Semester Notes

,

video lectures

,

practice quizzes

,

Extra Questions

,

Exam

,

Previous Year Questions with Solutions

,

Financial Management Model Test Paper - 8 (Answers) - CA Intermediate

,

Financial Management Model Test Paper - 8 (Answers) - CA Intermediate

,

past year papers

,

Viva Questions

,

ppt

,

Free

,

Important questions

,

mock tests for examination

;