Professional Documents
Culture Documents
MM L1 Formula Sheet
MM L1 Formula Sheet
Formula Sheets
LEGEND
EAR Effective Annual Rate PV Present Value
FV Future Value NPV Net Present Value
r Discount Rate/Opportunity cost of TWRR Time Weighted Rate of Return
capital/Rate of Return/Expected Return
HPR Holding Period Return HM Harmonic Mean
df Degrees of Freedom GDP Gross Domestic Product
CPI Consumer Price Index EPS Earnings Per Share
FCFF Free Cash Flow to the Firm FCFE Free Cash Flow to Equity
CFO Cash Flow Out FCInv Free Cash Investments
DOH Days on Hand DSO Daily Sales Outstanding
EBIT Earnings Before Interest & Taxes EBITDA Earnings Before Interest, taxes, depreciation &
amortization
ROE Return on Equity BV Book Value
Cf Cash flow E Earnings
ROA Return on Assets COGS Cost of Goods Sold
LIFO Last In First Out FIFO First In First Out
NRV Net realizable value DTA Deferred Tax Asset
DTL Deferred Tax Liability DTL Degree of Total Leverage
t *superscript = time t *subscript = tax
WACC Weighted Average Cost of Capital P/B Price-To-Book Ratio
DOL Degree of Liability IRR Internal Rate of Return
VPRI Value of Price Return Index 𝐕𝐏𝐑𝐈𝐓 Value of Price Return Index over Periods
VTRIP Value of Total Return Index over Periods 𝐏𝐑 𝐈 Price Return of an Index
TRI Total Return of an Index 𝐰𝐢𝐩 Weighted Index; P = price
wiE Equal weighting 𝐰𝐢𝐦 Market Capitalization weighting
wiF Fundamental weighting EV Enterprise Value
EAY Effective Annual Yield MacDur Macaulay Duration
ModDur Modified Duration PVBP Price Value of Basis Point
LGD Loss Given Default FFO Funds from Operations
FCF Free Cash Flow DCL Degree of Combined Leverage
I/Y Interest/Yield Rate DFL Degree of Financial Leverage
PMT Periodic Deposit G Growth Factor
N Number of Periods g Sustainable Growth Rate/Dividend Growth Rate
EAR Effective Annual Rate Ra Expected Return on a Security
-1-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
CF Cash Flow Rf Risk-free Rate
n Number of Periods 𝜷i Beta of Asset i
D Discount Rate (% per annum) E(Ri) Expected return on asset i
DOL Degree of Operating Leverage E(RM) Expected return on the market portfolio that
contains all assets
Q Quantity at which DOL is computed E(RM)-Rf Market risk premium, a measure of excess return
of the market portfolio over the risk-free rate
P Price Per Unit CAPM Capital Asset Pricing Model
VC Variable Cost Per Unit S Spot Price
FC Fixed Costs FWD Forward
P/E Price-To-Earnings Ratio F Futures Price
D/E Debt-To-Equity Ratio D Current value of Dividend
DPS Dividends per Share V Intrinsic Value
P Price of Stock
-2-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
QUANTITIVE METHODS
READING 6:
Time Value of Money
𝐸𝐴𝑅 = (1 + 𝑃𝑒𝑟𝑖𝑜𝑑𝑖𝑐 𝑟𝑎𝑡𝑒) = − 1
Effective Annual Rate
𝑆𝑡𝑎𝑡𝑒𝑑 𝐴𝑛𝑛𝑢𝑎𝑙 𝑅𝑎𝑡𝑒
𝑃𝑒𝑟𝑖𝑜𝑑𝑖𝑐 𝑟𝑎𝑡𝑒 =
𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝐶𝑜𝑚𝑝𝑜𝑢𝑛𝑑𝑖𝑛𝑔 𝑃𝑒𝑟𝑖𝑜𝑑𝑠 𝑂𝑛𝑒 𝑌𝑒𝑎𝑟
compounding)
Future Value (FV) of an (1 + 𝑟)R − 1
𝐹𝑉 = 𝐴 ∗ V W
Ordinary Annuity 𝑟
𝐴 = 𝐴𝑛𝑛𝑢𝑖𝑡𝑦 𝑎𝑚𝑜𝑢𝑛𝑡
Present Value (PV) of an 𝑃𝑉(𝐴𝑛𝑛𝑢𝑖𝑡𝑦 𝐷𝑢𝑒) = 𝑃𝑉(𝑂𝑟𝑑𝑖𝑛𝑎𝑟𝑦 𝐴𝑛𝑛𝑢𝑖𝑡𝑦) ∗ (1 + 𝑟)
Annuity Due
1
1 − (1
+ 𝑟)R
Present Value (PV) of an 𝑃𝑉 = 𝐴 ∗ Z [
𝑟
Ordinary Annuity
𝐴 = 𝐴𝑛𝑛𝑢𝑖𝑡𝑦 𝑎𝑚𝑜𝑢𝑛𝑡
READING 7:
STATISTICAL CONCEPTS AND MARKET RETURNS
Relative Frequency 𝐴𝑏𝑠𝑜𝑙𝑢𝑡𝑒 𝑓𝑟𝑒𝑞𝑢𝑒𝑛𝑐𝑦 𝑜𝑓 𝑒𝑎𝑐ℎ 𝑖𝑛𝑡𝑒𝑟𝑣𝑎𝑙
Relative Frequency =
𝑇𝑜𝑡𝑎𝑙 𝑛𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑜𝑏𝑠𝑒𝑟𝑣𝑎𝑡𝑖𝑜𝑛𝑠
Cumulative Relative
Frequency Cumulative Relative Frequency = 𝐴𝑑𝑑 𝑡ℎ𝑒 𝑟𝑒𝑙𝑎𝑡𝑖𝑣𝑒 𝑓𝑟𝑒𝑞𝑢𝑒𝑛𝑐𝑖𝑒𝑠 𝑤ℎ𝑖𝑙𝑒 𝑝𝑟𝑜𝑐𝑒𝑒𝑑𝑖𝑛𝑔 𝑓𝑟𝑜𝑚 𝑡ℎ𝑒 𝑓𝑖𝑟𝑠𝑡 𝑡𝑜 𝑡ℎ𝑒 𝑙𝑎𝑠𝑡 𝑖𝑛𝑡𝑒𝑟𝑣𝑎𝑙
-3-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Arithmetic Mean ∑stuv 𝑋
xp =
𝑁
Population Mean ∑R xuv 𝑋x
µ =
N
Sample Mean ∑sxuv 𝑋x
xp =
n
In an ordered sample of n items:
Median 𝑛 𝑛+2 𝑛+1
For even number of observations = Mean of values & For odd number of observations =
2 2 2
s
Weighted Average Mean
… † = ‡ 𝑤x ∗ 𝑋x
X
xuv
Œ
G = ‰(1 + 𝑟v )(1 + 𝑟Š ) … (1 + 𝑟s )
Geometric Mean
with 𝑟x ≥ 0 for i = 1,2, … , n
n
HM = s
1
‡ T U
xuv 𝑋x
Harmonic Mean
with X x > 0 for i = 1,2, … , n
Percentile y
Percentile = Ly = (n + 1) ∗
100
Quartile Distribution
Quartile =
4
Quintile Distribution
Quintile =
5
Decile Distribution
Decile =
10
R
(𝑥
xuv x
− 𝜇)Š
𝜎Š =
Population Variance 𝑁
Population Standard ∑R
xuv(𝑥x − 𝜇)
Š
Deviation 𝜎=¢
𝑁
s
(𝑥
xuv x
− 𝑥̅ )Š
𝑠Š =
Sample Variance 𝑛−1
∑sxuv(𝑥x − 𝑥̅ )Š
Sample Standard Deviation 𝑠=¢
𝑛−1
Chebyshev’s Inequality 1
𝑃𝑒𝑟𝑐𝑒𝑛𝑡𝑎𝑔𝑒 𝑜𝑓 𝑜𝑏𝑠𝑒𝑟𝑣𝑎𝑡𝑖𝑜𝑛𝑠 𝑡ℎ𝑎𝑡 𝑙𝑖𝑒 𝑤𝑖𝑡ℎ𝑖𝑛 𝑘 𝑠𝑡𝑎𝑛𝑑𝑎𝑟𝑑 𝑑𝑒𝑣𝑖𝑎𝑡𝑖𝑜𝑛𝑠 = 1 −
𝑘Š
-4-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
READING 8:
PROBABILITY CONCEPTS
𝑃(𝐸)
𝑂𝑑𝑑𝑠 𝑓𝑜𝑟 𝑎𝑛 𝐸𝑣𝑒𝑛𝑡 ′𝐸′ =
Probability stated as Odds 1 − 𝑃(𝐸)
1 − 𝑃(𝐸)
𝑂𝑑𝑑𝑠 𝑎𝑔𝑎𝑖𝑛𝑠𝑡 𝑎𝑛 𝐸𝑣𝑒𝑛𝑡 ′𝐸′ =
𝑃(𝐸)
Joint Probability of two Events 𝑃(𝐴𝐵) = 𝑃(𝐴|𝐵) ∗ 𝑃(𝐵)
Correlation 𝑐𝑜𝑣©𝑅x , 𝑅ª «
𝜌©𝑅x , 𝑅ª « =
𝜎(𝑅𝑖)𝜎(𝑅𝑗)
𝑃(𝐼𝑛𝑓𝑜𝑟𝑚𝑎𝑡𝑖𝑜𝑛|𝐸𝑣𝑒𝑛𝑡)
𝑃(𝐸𝑣𝑒𝑛𝑡|𝐼𝑛𝑓𝑜𝑟𝑚𝑎𝑡𝑖𝑜𝑛) = ∗ 𝑃(𝐸𝑣𝑒𝑛𝑡)
Bayes’ Formula 𝑃(𝐼𝑛𝑓𝑜𝑟𝑚𝑎𝑡𝑖𝑜𝑛)
Combination Formula n!
nCr =
(n − r)! r!
Permutation Formula n!
nPr =
(n − r)!
READING 9:
-5-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Expected Value and Variance 𝐸𝑥𝑝𝑒𝑐𝑡𝑒𝑑 𝑉𝑎𝑙𝑢𝑒 𝑜𝑓 𝑋 = nP
of a binomial random variable
𝑉𝑎𝑟𝑖𝑎𝑛𝑐𝑒 𝑜𝑓 𝑋 = nP(1 − p)
Continuous Uniform 1
𝑓(𝑥) = ¿ 𝑓𝑜𝑟 𝑎 < 𝑥 < 𝑏 𝑜𝑟 0
Distribution 𝑏−𝑎
𝑥−𝑎
𝐹(𝑥) = 𝑓𝑜𝑟 𝑎 < 𝑥 < 𝑏
𝑏−𝑎
[𝐸(𝑅𝑝) − 𝑅𝑙)]
Safety first ratio 𝑆𝐹𝑅𝑎𝑡𝑖𝑜 =
𝜎𝑝
Continuously compounded
rate of return from HPR 𝑅𝑐𝑐 = ln (1 + 𝐻𝑃𝑅)
READING 10:
SAMPLING AND ESTIMATION
Degrees of Freedom of
student’s t-distribution 𝑑𝑓 = 𝑛𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑠𝑎𝑚𝑝𝑙𝑒 𝑜𝑏𝑠𝑒𝑟𝑣𝑎𝑡𝑖𝑜𝑛𝑠 − 1 = 𝑛 − 1
Normally Distributed σ
… ± 𝑧È/Š ∗ Ê Ë
𝐶𝑜𝑛𝑓𝑖𝑑𝑒𝑛𝑐𝑒 𝑖𝑛𝑡𝑒𝑟𝑣𝑎𝑙𝑠 = 𝑋
Population with Known √n
Variance
Large sample, Population s
… ± 𝑧È/Š ∗ Ê
𝐶𝑜𝑛𝑓𝑖𝑑𝑒𝑛𝑐𝑒 𝑖𝑛𝑡𝑒𝑟𝑣𝑎𝑙𝑠 = 𝑋 Ë
variance unknown √n
READING 11:
HYPOTHESIS TESTING
Test statistic 𝑋p − 𝜇Ì 𝑋p − 𝜇Ì
𝑧= 𝜎 or 𝑡s¾v = 𝜎
Í√𝑛 Í√𝑛
Test Statistic – difference (𝑋pv − 𝑋pŠ ) − (𝜇v − 𝜇Š ) (𝑛v − 1)𝑠vŠ + (𝑛Š − 1)𝑠ŠŠ
𝑡= 𝑤ℎ𝑒𝑟𝑒 𝑠¶Š =
between 2 population means 𝑠¶Š 𝑠¶Š
v/Š 𝑛v + 𝑛Š − 2
(variances equal) Î + Ï
𝑛v 𝑛Š
Test Statistic – difference Š
𝑠Š 𝑠 Š
(𝑋pv − 𝑋pŠ ) − (𝜇v − 𝜇Š ) Ê𝑛v + 𝑛Š Ë
between 2 population means v Š
𝑡= 𝑤ℎ𝑒𝑟𝑒 𝑑𝑓 =
(variances unequal) 𝑠Š 𝑠 Š
v/Š (𝑠vŠ⁄𝑛v )Š (𝑠ŠŠ⁄𝑛Š )Š
Ê𝑛v + 𝑛Š Ë +
𝑛v 𝑛Š
v Š
s
Test concerning mean 𝑑̅ − 𝜇ÑÌ 1
difference 𝑡= 𝑤ℎ𝑒𝑟𝑒 𝑑̅ = ‡ 𝑑x
𝑠Ñp 𝑛
xuv
Test of a single variance (𝑛 − 1)𝑠 Š
𝜒Š =
𝜎ÌŠ
-6-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
F-stat 𝑠vŠ
𝐹 =
𝑠ŠŠ
ECONOMICS
READING 12:
TOPICS IN DEMAND AND SUPPLY ANALYSIS
Elasticity of demand:
%∆𝑄 𝑃𝑜 ∆𝑄
= Ê Ë∗Ê Ë
%∆𝑃 𝑄𝑜 ∆𝑃
Price Elasticity of Demand
∆𝑄
Ê Ë 𝑖𝑠 𝑡ℎ𝑒 𝑠𝑙𝑜𝑝𝑒 𝑐𝑜𝑒𝑓𝑓𝑖𝑐𝑖𝑒𝑛𝑡
∆𝑃
Income Elasticity of Demand %∆𝑄 𝐼𝑜 ∆𝑄
= Ê Ë∗Ê Ë
%∆𝐼 𝑄𝑜 ∆𝐼
∆𝑄
Ê Ë 𝑖𝑠 𝑡ℎ𝑒 𝑠𝑙𝑜𝑝𝑒 𝑐𝑜𝑒𝑓𝑓𝑖𝑐𝑖𝑒𝑛𝑡
∆𝐼
%∆𝑄 𝑃𝑐 ∆𝑄
= Ê Ë∗Ê Ë
Cross Elasticity of Demand %∆𝑃𝑐 𝑄𝑜 ∆𝑃𝑐
∆𝑄
Ê Ë 𝑖𝑠 𝑡ℎ𝑒 𝑠𝑙𝑜𝑝𝑒 𝑐𝑜𝑒𝑓𝑓𝑖𝑐𝑖𝑒𝑛𝑡
∆𝑃𝑐
READING 14:
AGGREGATE OUTPUT, PRICES, AND ECONOMIC GROWTH
Gross Domestic Product (GDP):
𝐺𝐷𝑃 = 𝐶 + 𝐼 + 𝐺 + 𝑁𝑋
Expenditure Approach
Income Approach 𝐺𝐷𝑃 = 𝑁𝑎𝑡𝑖𝑜𝑛𝑎𝑙 𝑖𝑛𝑐𝑜𝑚𝑒 + 𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝑐𝑜𝑛𝑠𝑢𝑚𝑝𝑡𝑖𝑜𝑛 𝑎𝑙𝑙𝑜𝑤𝑎𝑛𝑐𝑒 + 𝑆𝑡𝑎𝑡𝑖𝑠𝑡𝑖𝑐𝑎𝑙 𝑑𝑖𝑠𝑐𝑟𝑒𝑝𝑎𝑛𝑐𝑦
𝑅𝑒𝑎𝑙 𝐺𝐷𝑃 = 𝑃𝑏 × 𝑄𝑡
National income = 𝐶𝑜𝑚𝑝𝑒𝑛𝑠𝑎𝑡𝑖𝑜𝑛 𝑜𝑓 𝑒𝑚𝑝𝑙𝑜𝑦𝑒𝑒𝑠 + 𝐶𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒 𝑎𝑛𝑑 𝑔𝑜𝑣𝑒𝑟𝑛𝑚𝑒𝑛𝑡 𝑒𝑛𝑡𝑒𝑟𝑝𝑟𝑖𝑠𝑒 𝑝𝑟𝑜𝑓𝑖𝑡𝑠 𝑏𝑒𝑓𝑜𝑟𝑒 𝑡𝑎𝑥𝑒𝑠
+ 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑖𝑛𝑐𝑜𝑚𝑒 + 𝑢𝑛𝑖𝑛𝑐𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒𝑑 𝑏𝑢𝑠𝑖𝑛𝑒𝑠𝑠 𝑛𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒 + 𝑟𝑒𝑛𝑡
National income, Personal
+ 𝑖𝑛𝑑𝑖𝑟𝑒𝑐𝑡 𝑏𝑢𝑠𝑖𝑛𝑒𝑠𝑠 𝑡𝑎𝑥𝑒𝑠 𝑙𝑒𝑠𝑠 𝑠𝑢𝑏𝑠𝑖𝑑𝑖𝑒𝑠
income & Personal disposable
Income Personal Income = 𝑁𝑎𝑡𝑖𝑜𝑛𝑎𝑙 𝐼𝑛𝑐𝑜𝑚𝑒 − 𝐼𝑛𝑑𝑖𝑟𝑒𝑐𝑡 𝑏𝑢𝑠𝑖𝑛𝑒𝑠𝑠 𝑡𝑎𝑥𝑒𝑠 − 𝐶𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒 𝑖𝑛𝑐𝑜𝑚𝑒 𝑡𝑎𝑥𝑒𝑠
− 𝑈𝑛𝑑𝑖𝑠𝑡𝑟𝑖𝑏𝑢𝑡𝑒𝑑 𝑐𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒 𝑝𝑟𝑜𝑓𝑖𝑡𝑠 + 𝑇𝑟𝑎𝑛𝑠𝑓𝑒𝑟 𝑝𝑎𝑦𝑚𝑒𝑛𝑡𝑠
-7-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
READING 15:
UNDERSTANDING BUSINESS CYCLES
Consumer Price Index (CPI) Cost of basket at current prices
𝐶𝑃𝐼 = ∗ 100
Cost of basket at base period prices
READING 18:
CURRENCY EXCHANGE RATES
Real exchange rate (d/f) 𝑑 d 𝐶𝑃𝐼 𝑓𝑜𝑟𝑒𝑖𝑔𝑛
𝑅𝑒𝑎𝑙 𝑒𝑥𝑐ℎ𝑎𝑛𝑔𝑒 𝑟𝑎𝑡𝑒 Ê Ë = Spot rate Ê Ë ∗
𝑓 f 𝐶𝑃𝐼 𝑑𝑜𝑚𝑒𝑠𝑡𝑖𝑐
Percentage change in a
é
currency relative to another Ñ
% ∆𝑒𝑥𝑐ℎ𝑎𝑛𝑔𝑒 𝑟𝑎𝑡𝑒 T U =
âãäå æçåèT U çå åëè èìí äî åëè ãèæïäí
ê
−1
é
currency: á âãäå æçåèT U çå åëè ðèñïììïìñ äî åëè ãèæïäí
ê
𝑑
𝐹𝑜𝑟𝑤𝑎𝑟𝑑 𝑟𝑎𝑡𝑒 Ê Ë
𝑓
Forward discount or premium 𝐹𝑜𝑟𝑤𝑎𝑟𝑑 𝑃𝑟𝑒𝑚𝑖𝑢𝑚 𝑜𝑟 𝐷𝑖𝑠𝑐𝑜𝑢𝑛𝑡 =
𝑑
−1
𝑆𝑝𝑜𝑡 𝑟𝑎𝑡𝑒 Ê Ë
𝑓
𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡
𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
Income statement ratios 𝑅𝑒𝑣𝑒𝑛𝑢𝑒
𝑁𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒
𝑁𝑒𝑡 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
𝑅𝑒𝑣𝑒𝑛𝑢𝑒
READING 22:
UNDERSTANDING BALANCE SHEETS
Liquidity & Solvency ratios: 𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑎𝑠𝑠𝑒𝑡𝑠
𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑟𝑎𝑡𝑖𝑜 =
𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠
Liquidity ratios 𝐶𝑎𝑠ℎ + 𝑆ℎ𝑜𝑟𝑡 𝑡𝑒𝑟𝑚 𝑀𝑎𝑟𝑘𝑒𝑡𝑎𝑏𝑙𝑒 𝑠𝑒𝑐𝑢𝑟𝑖𝑡𝑖𝑒𝑠 + 𝑟𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒𝑠
𝑄𝑢𝑖𝑐𝑘 𝑟𝑎𝑡𝑖𝑜 =
𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝐷𝑒𝑏𝑡 𝑡𝑜 𝑒𝑞𝑢𝑖𝑡𝑦 =
Solvency ratios 𝑇𝑜𝑡𝑎𝑙 𝑒𝑞𝑢𝑖𝑡𝑦
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡 =
𝑇𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠
READING 23:
UNDERSTANDING CASH FLOW STATEMENTS
Free cash flow: 𝐹𝐶𝐹𝐹 = NI + NCC + Int(1 – Tax rate)– FCInv – WCInv
Free cash flow to the firm
𝐹𝐶𝐹𝐹 = CFO + Int(1 – Tax rate)– FCInv
𝐶𝐹𝑂
Cash flow to revenue =
𝑁𝑒𝑡 𝑟𝑒𝑣𝑒𝑛𝑢𝑒
Performance & Coverage
ratios: 𝐶𝐹𝑂
Cash return on assets =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑡𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠
𝐶𝐹𝑂
Performance ratios Cash return on equity =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑡𝑜𝑡𝑎𝑙 𝑒𝑞𝑢𝑖𝑡𝑦
𝐶𝐹𝑂
Cash to income =
𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑖𝑛𝑐𝑜𝑚𝑒
-9-
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
𝐶𝐹𝑂
Debt coverage =
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝐶𝐹𝑂
Debt payment =
𝐶𝑎𝑠ℎ 𝑝𝑎𝑖𝑑 𝑓𝑜𝑟 𝑙𝑜𝑛𝑔 𝑡𝑒𝑟𝑚 𝑑𝑒𝑏𝑡 𝑟𝑒𝑝𝑎𝑦𝑚𝑒𝑛𝑡
𝐶𝐹𝑂
Dividend payment =
𝐷𝑖𝑣𝑖𝑑𝑒𝑛𝑑𝑠 𝑝𝑎𝑖𝑑
𝐶𝐹𝑂
Investing & Financing =
𝐶𝑎𝑠ℎ 𝑜𝑢𝑡𝑓𝑙𝑜𝑤𝑠 𝑓𝑜𝑟 𝑖𝑛𝑣𝑒𝑠𝑡𝑖𝑛𝑔 𝑎𝑛𝑑 𝑓𝑖𝑛𝑎𝑛𝑐𝑖𝑛𝑔 𝑎𝑐𝑡𝑖𝑣𝑖𝑡𝑖𝑒𝑠
READING 24:
FINANCIAL ANALYSIS TECHNIQUES
Revenue
Receivables Turnover =
Average receivables
Revenue
Working capital turnover =
Average working capital
Revenue
Fixed asset turnover =
Average net fixed assets
Revenue
Total asset turnover =
Average total assets
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝐷𝑒𝑏𝑡 𝑡𝑜 𝐴𝑠𝑠𝑒𝑡𝑠 =
𝑇𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠
Solvency ratios: 𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝐷𝑒𝑏𝑡 𝑡𝑜 𝑐𝑎𝑝𝑖𝑡𝑎𝑙 𝑟𝑎𝑡𝑖𝑜 =
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡 + 𝑇𝑜𝑡𝑎𝑙 𝑠ℎ𝑎𝑟𝑒ℎ𝑜𝑙𝑑𝑒𝑟𝑠’ 𝑒𝑞𝑢𝑖𝑡𝑦
Debt
𝑇𝑜𝑡𝑎𝑙 𝑑𝑒𝑏𝑡
𝐷𝑒𝑏𝑡 𝑡𝑜 𝑒𝑞𝑢𝑖𝑡𝑦 𝑟𝑎𝑡𝑖𝑜 =
𝑇𝑜𝑡𝑎𝑙 𝑠ℎ𝑎𝑟𝑒ℎ𝑜𝑙𝑑𝑒𝑟𝑠’ 𝑒𝑞𝑢𝑖𝑡𝑦
- 10 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
𝐸𝐵𝐼𝑇
Interest coverage =
Coverage ratios 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑝𝑎𝑦𝑚𝑒𝑛𝑡𝑠
𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡
𝐺𝑟𝑜𝑠𝑠 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
Profitability ratios: 𝑅𝑒𝑣𝑒𝑛𝑢𝑒
𝑁𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒
Return on Sales 𝑁𝑒𝑡 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
𝑅𝑒𝑣𝑒𝑛𝑢𝑒
𝐸𝐵𝑇
𝑃𝑟𝑒𝑡𝑎𝑥 𝑚𝑎𝑟𝑔𝑖𝑛 𝑚𝑎𝑟𝑔𝑖𝑛 =
𝑅𝑒𝑣𝑒𝑛𝑢𝑒
𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑖𝑛𝑐𝑜𝑚𝑒
𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑝𝑟𝑜𝑓𝑖𝑡 𝑚𝑎𝑟𝑔𝑖𝑛 =
𝑅𝑒𝑣𝑒𝑛𝑢𝑒
𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑖𝑛𝑐𝑜𝑚𝑒
𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑅𝑂𝐴 =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑡𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠
𝑁𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒
ROA =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑡𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠
Return on Investment
EBIT
Return on total capital =
Short and long term debt and equity
𝑁𝑒𝑡 𝑖𝑛𝑐𝑜𝑚𝑒
ROE =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑡𝑜𝑡𝑎𝑙 𝑒𝑞𝑢𝑖𝑡𝑦
ROE = Tax burden × Interest burden × EBIT margin × Total asset turnover × Leverage
𝐶𝐹𝑂
Cash flow per share =
𝑊𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑛𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑐𝑜𝑚𝑚𝑜𝑛 𝑠ℎ𝑎𝑟𝑒𝑠
Per share ratios 𝐸𝐵𝐼𝑇𝐷𝐴
EBITDA per share =
𝑊𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑛𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑐𝑜𝑚𝑚𝑜𝑛 𝑠ℎ𝑎𝑟𝑒𝑠
- 11 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Segment revenue
Segment ratios Segment turnover =
Segment assets
Segment liabilities
Segment debt ratio =
Segment assets
READING 25:
INVENTORIES
Weighted average cost per 𝐶𝑜𝑠𝑡 𝑜𝑓 𝑔𝑜𝑜𝑑𝑠 𝑎𝑣𝑎𝑖𝑙𝑎𝑏𝑙𝑒 𝑓𝑜𝑟 𝑠𝑎𝑙𝑒
𝑊𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑐𝑜𝑠𝑡 𝑝𝑒𝑟 𝑢𝑛𝑖𝑡 =
unit 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑢𝑛𝑖𝑡𝑠 𝑎𝑣𝑎𝑖𝑙𝑎𝑏𝑙𝑒 𝑓𝑜𝑟 𝑠𝑎𝑙𝑒
Cost of goods sold 𝐶𝑂𝐺𝑆 𝑢𝑠𝑖𝑛𝑔 𝑤𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑐𝑜𝑠𝑡 = 𝑈𝑛𝑖𝑡𝑠 𝑠𝑜𝑙𝑑 ∗ 𝑊𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑎𝑣𝑒𝑟𝑎𝑔𝑒 𝑐𝑜𝑠𝑡 𝑝𝑒𝑟 𝑢𝑛𝑖𝑡
𝐶𝑂𝐺𝑆 𝑢𝑠𝑖𝑛𝑔 𝐿𝐼𝐹𝑂 = 𝑇𝑜𝑡𝑎𝑙 𝑐𝑜𝑠𝑡 𝑜𝑓 𝑡ℎ𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 − 𝑉𝑎𝑙𝑢𝑒 𝑜𝑓 𝑡ℎ𝑒 𝑒𝑛𝑑𝑖𝑛𝑔 𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦
Conversion from LIFO to FIFO: 𝐹𝐼𝐹𝑂 𝐶𝑂𝐺𝑆 = 𝐿𝐼𝐹𝑂 𝐶𝑂𝐺𝑆 − (𝐸𝑛𝑑𝑖𝑛𝑔 𝐿𝐼𝐹𝑂 𝑟𝑒𝑠𝑒𝑟𝑣𝑒 − 𝐵𝑒𝑔𝑖𝑛𝑖𝑛𝑔 𝐿𝐼𝐹𝑂 𝑟𝑒𝑠𝑒𝑟𝑣𝑒)
COGS under FIFO
Ending Inventory under FIFO 𝐹𝐼𝐹𝑂 𝐸𝑛𝑑𝑖𝑛𝑔 𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 = 𝐿𝐼𝐹𝑂 𝐸𝑛𝑑𝑖𝑛𝑔 𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 + 𝐿𝐼𝐹𝑂 𝑟𝑒𝑠𝑒𝑟𝑣𝑒
Net Income under FIFO 𝑁𝑒𝑡 𝐼𝑛𝑐𝑜𝑚𝑒(𝐹𝐼𝐹𝑂) = 𝑁𝑒𝑡 𝐼𝑛𝑐𝑜𝑚𝑒(𝐿𝐼𝐹𝑂) + (𝐸𝑛𝑑𝑖𝑛𝑔 𝐿𝐼𝐹𝑂 𝑟𝑒𝑠𝑒𝑟𝑣𝑒 − 𝐵𝑒𝑔𝑖𝑛𝑖𝑛𝑔 𝐿𝐼𝐹𝑂 𝑟𝑒𝑠𝑒𝑟𝑣𝑒) ∗ (1 − 𝑡𝑎𝑥 𝑟𝑎𝑡𝑒)
Measurement of inventory: 𝑁𝑅𝑉 = 𝐸𝑥𝑝𝑒𝑐𝑡𝑒𝑑 𝑠𝑎𝑙𝑒𝑠 𝑝𝑟𝑖𝑐𝑒 − 𝐸𝑠𝑡𝑖𝑚𝑎𝑡𝑒𝑑 𝑠𝑒𝑙𝑙𝑖𝑛𝑔 𝑐𝑜𝑠𝑡𝑠 − 𝐶𝑜𝑚𝑝𝑙𝑒𝑡𝑖𝑜𝑛 𝑐𝑜𝑠𝑡𝑠
Net realizable value
READING 26:
LONG-LIVED ASSETS
Depreciation: 𝑂𝑟𝑖𝑔𝑖𝑛𝑎𝑙 𝑐𝑜𝑠𝑡 − 𝑆𝑎𝑙𝑣𝑎𝑔𝑒 𝑣𝑎𝑙𝑢𝑒
𝐷𝑒𝑝𝑟𝑒𝑐𝑖𝑎𝑡𝑖𝑜𝑛 𝑒𝑥𝑝𝑒𝑛𝑠𝑒 =
Straight Line Depreciation 𝐷𝑒𝑝𝑟𝑒𝑐𝑖𝑎𝑏𝑙𝑒 𝑙𝑖𝑓𝑒
Income Tax Payable 𝐼𝑛𝑐𝑜𝑚𝑒 𝑇𝑎𝑥 𝑃𝑎𝑦𝑎𝑏𝑙𝑒 = 𝑇𝑎𝑥𝑎𝑏𝑙𝑒 𝐼𝑛𝑐𝑜𝑚𝑒 ∗ 𝑇𝑎𝑥 𝑅𝑎𝑡𝑒
Deferred Tax Asset & Liability: 𝐷𝑇𝐴 = (𝑇𝑎𝑥 𝐵𝑎𝑠𝑒 − 𝐶𝑎𝑟𝑟𝑦𝑖𝑛𝑔 𝐴𝑚𝑜𝑢𝑛𝑡) ∗ 𝑇𝑎𝑥 𝑅𝑎𝑡𝑒
Deferred Tax Asset
Deferred Tax Liability 𝐷𝑇𝐿 = (𝐶𝑎𝑟𝑟𝑦𝑖𝑛𝑔 𝐴𝑚𝑜𝑢𝑛𝑡 − 𝑇𝑎𝑥 𝐵𝑎𝑠𝑒) ∗ 𝑇𝑎𝑥 𝑅𝑎𝑡𝑒
- 12 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
READING 28:
NON-CURRENT (LONG-TERM) LIABILITIES
Interest Expense 𝑇𝑜𝑡𝑎𝑙 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑒𝑥𝑝𝑒𝑛𝑠𝑒 𝑜𝑓 𝑎 𝑑𝑖𝑠𝑐𝑜𝑢𝑛𝑡 𝑏𝑜𝑢𝑛𝑑 = 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑝𝑎𝑦𝑚𝑒𝑛𝑡 + 𝐴𝑚𝑜𝑟𝑡𝑖𝑧𝑎𝑡𝑖𝑜𝑛 𝑜𝑓 𝑑𝑖𝑠𝑐𝑜𝑢𝑛𝑡
Effective Interest Method: 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑒𝑥𝑝𝑒𝑛𝑠𝑒 = 𝐶𝑎𝑟𝑟𝑦𝑖𝑛𝑔 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑡ℎ𝑒 𝑏𝑜𝑛𝑑 𝑎𝑡 𝑡ℎ𝑒 𝑏𝑒𝑔𝑖𝑛𝑛𝑖𝑛𝑔 𝑜𝑓 𝑡ℎ𝑒 𝑝𝑒𝑟𝑖𝑜𝑑 ∗ 𝐸𝑓𝑓𝑒𝑐𝑡𝑖𝑣𝑒 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑟𝑎𝑡𝑒
Interest Expense
Interest Payment 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑃𝑎𝑦𝑚𝑒𝑛𝑡 = 𝐹𝑎𝑐𝑒 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑏𝑜𝑛𝑑 ∗ 𝐶𝑜𝑢𝑝𝑜𝑛 𝑅𝑎𝑡𝑒
CORPORATE FINANCE
READING 32:
CAPITAL BUDGETING
R
CFt
𝑁𝑃𝑉 = 𝑃𝑉 𝑜𝑓 𝑐𝑎𝑠ℎ𝑓𝑙𝑜𝑤𝑠 − 𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝐼𝑛𝑣𝑒𝑠𝑡𝑚𝑒𝑛𝑡 𝑜𝑢𝑡𝑙𝑎𝑦 = ÿ
(1 + r)å
Net Present Value (NPV) tuÌ
𝐶𝐹𝑡 = 𝑡ℎ𝑒 𝑒𝑥𝑝𝑒𝑐𝑡𝑒𝑑 𝑎𝑓𝑡𝑒𝑟 𝑡𝑎𝑥 𝑐𝑎𝑠ℎ 𝑓𝑙𝑜𝑤 𝑎𝑡 𝑡𝑖𝑚𝑒 𝑡
𝑁 = 𝑡ℎ𝑒 𝑝𝑟𝑜𝑗𝑒𝑐𝑡’𝑠 𝑒𝑥𝑝𝑒𝑐𝑡𝑒𝑑 𝑙𝑖𝑓𝑒
𝑟 = 𝑡ℎ𝑒 𝑟𝑒𝑞𝑢𝑖𝑟𝑒𝑑 𝑟𝑎𝑡𝑒 𝑜𝑓 𝑟𝑒𝑡𝑢𝑟𝑛 𝑓𝑜𝑟 𝑝𝑟𝑜𝑗𝑒𝑐𝑡 𝑜𝑟 𝑜𝑝𝑝𝑜𝑟𝑡𝑢𝑛𝑖𝑡𝑦 𝑐𝑜𝑠𝑡 𝑜𝑓 𝑐𝑎𝑝𝑖𝑡𝑎𝑙
NPV
𝑃𝐼 = 1 +
Profitability Index Initial Investment
READING 33:
COST OF CAPITAL
Weighted Average Cost of 𝑊𝐴𝐶𝐶 = 𝑤𝑑𝑟𝑑 (1 – 𝑡) + 𝑤𝑝𝑟𝑝 + 𝑤𝑒𝑟𝑒
Capital (WACC)
Cost of Debt Capital After tax cost of debt = rd (1 – t)
- 13 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Sustainable growth rate 𝐷
𝑔 = Ê1 − Ë ∗ 𝑅𝑂𝐸
𝐸𝑃𝑆
Bond Yield plus Risk Premium 𝑟𝑒 = 𝑟𝑑 + 𝑅𝑖𝑠𝑘 𝑝𝑟𝑒𝑚𝑖𝑢𝑚
𝑟𝑑 = 𝐵𝑒𝑓𝑜𝑟𝑒 𝑡𝑎𝑥 𝑐𝑜𝑠𝑡 𝑜𝑓 𝑑𝑒𝑏𝑡
Approach
𝑅𝑖𝑠𝑘 𝑝𝑟𝑒𝑚𝑖𝑢𝑚 𝑎𝑑𝑑𝑒𝑑 𝑖𝑠 𝑖𝑛 𝑡ℎ𝑒 𝑟𝑎𝑛𝑔𝑒 𝑜𝑓 3 𝑡𝑜 5 𝑝𝑒𝑟𝑐𝑒𝑛𝑡
Beta & Cost of capital: (βL, comparable)
βU, comparable =
Unlevered β of Comparable Dcomparable
[1 + ((1 − tcomparable) ∗ )]
Ecomparable
Company
Levered β of Project Dproject
βL, project = βU, comparable[1 + ((1 − tproject) ∗ )]
Eproject
Break Point for the amount of 𝐴𝑚𝑜𝑢𝑛𝑡 𝑜𝑓 𝑐𝑎𝑝𝑖𝑡𝑎𝑙 𝑎𝑡 𝑤ℎ𝑖𝑐ℎ 𝑡ℎ𝑒 𝑠𝑜𝑢𝑟𝑐𝑒 ÷ 𝑠 𝑐𝑜𝑠𝑡 𝑜𝑓 𝑐𝑎𝑝𝑖𝑡𝑎𝑙 𝑐ℎ𝑎𝑛𝑔𝑒𝑠
𝐵𝑟𝑒𝑎𝑘 𝑝𝑜𝑖𝑛𝑡 =
capital 𝑃𝑟𝑜𝑝𝑜𝑟𝑡𝑖𝑜𝑛 𝑜𝑓 𝑛𝑒𝑤 𝑐𝑎𝑝𝑖𝑡𝑎𝑙 𝑟𝑎𝑖𝑠𝑒𝑑 𝑓𝑟𝑜𝑚 𝑡ℎ𝑒 𝑠𝑜𝑢𝑟𝑐𝑒
Flotation Cost: Correct NPV = 𝑃𝑉 𝑜𝑓 𝐶𝑎𝑠ℎ 𝑖𝑛𝑓𝑙𝑜𝑤𝑠 − 𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝐼𝑛𝑣𝑒𝑠𝑡𝑚𝑒𝑛𝑡 𝑂𝑢𝑡𝑙𝑎𝑦 − 𝐹𝑙𝑜𝑡𝑎𝑡𝑖𝑜𝑛 𝐶𝑜𝑠𝑡 𝑖𝑛 % ∗ 𝐴𝑚𝑜𝑢𝑛𝑡 𝑜𝑓 𝐸𝑞𝑢𝑖𝑡𝑦 𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝑅𝑎𝑖𝑠𝑒𝑑
Treatment of Flotation Cost
READING 34:
MEASURES OF LEVERAGE
Leverage: 𝑄(𝑃 − 𝑉)
𝐷𝑂𝐿 =
Degree of Operating Leverage 𝑄(𝑃 − 𝑉) − 𝐹
𝑄(𝑃 − 𝑉)
𝐷𝑇𝐿 =
Degree of Total Leverage 𝑄(𝑃 − 𝑉) − 𝐹 − 𝐶
𝐹+𝐶
𝑄BE =
Breakeven Quantity of Sales 𝑃−𝑉
READING 35:
WORKING CAPITAL MANAGEMENT
Operating & Cash Conversion
Cycles: 𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝑐𝑦𝑐𝑙𝑒 = 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑜𝑓 𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 + 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑜𝑓 𝑟𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒𝑠
Operating cycle
Cash conversion cycle 𝐶𝑎𝑠ℎ 𝑐𝑜𝑛𝑣𝑒𝑟𝑠𝑖𝑜𝑛 𝑐𝑦𝑐𝑙𝑒 = 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑜𝑓 𝑖𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦 + 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑜𝑓 𝑟𝑒𝑐𝑒𝑖𝑣𝑎𝑏𝑙𝑒𝑠 − 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑜𝑓 𝑝𝑎𝑦𝑎𝑏𝑙𝑒𝑠
Comparable Yield Measures: 𝐹𝑎𝑐𝑒 𝑣𝑎𝑙𝑢𝑒 − 𝑃𝑢𝑟𝑐ℎ𝑎𝑠𝑒 𝑝𝑟𝑖𝑐𝑒 360
𝑀𝑜𝑛𝑒𝑦 𝑚𝑎𝑟𝑘𝑒𝑡 𝑦𝑖𝑒𝑙𝑑 = ( )∗( )
Money market yield 𝑃𝑢𝑟𝑐ℎ𝑎𝑠𝑒 𝑝𝑟𝑖𝑐𝑒 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑑𝑎𝑦𝑠 𝑡𝑜 𝑚𝑎𝑡𝑢𝑟𝑖𝑡𝑦
- 14 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Banker’s Acceptance (amount 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡
𝐶𝑜𝑠𝑡 =
borrowed includes the 𝐿𝑜𝑎𝑛 𝑎𝑚𝑜𝑢𝑛𝑡 − 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡
interest)
Borrowing involves a dealer’s 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 + 𝐷𝑒𝑎𝑙𝑒𝑟′𝑠𝑐𝑜𝑚𝑚𝑖𝑠𝑠𝑖𝑜𝑛 + 𝐵𝑎𝑐𝑘𝑢𝑝𝑐𝑜𝑠𝑡𝑠
𝐶𝑜𝑠𝑡 =
fee and a backup fee and is 𝐿𝑜𝑎𝑛 𝑎𝑚𝑜𝑢𝑛𝑡 − 𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡
quoted as all inclusive
Equity
READING 36:
MARKET ORGANIZATION AND STRUCTURE
1
𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝑒𝑞𝑢𝑖𝑡𝑦 % =
𝐿𝑒𝑣𝑒𝑟𝑎𝑔𝑒 𝑟𝑎𝑡𝑖𝑜
1
𝐿𝑒𝑣𝑒𝑟𝑎𝑔𝑒 𝑟𝑎𝑡𝑖𝑜 =
𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝑚𝑎𝑟𝑔𝑖𝑛 𝑟𝑒𝑞𝑢𝑖𝑟𝑒𝑚𝑒𝑛𝑡 %
1
𝑀𝑎𝑥𝑖𝑚𝑢𝑚 𝑙𝑒𝑣𝑒𝑟𝑎𝑔𝑒 𝑟𝑎𝑡𝑖𝑜 =
𝑚𝑖𝑛𝑖𝑚𝑢𝑚 𝑚𝑎𝑟𝑔𝑖𝑛 𝑟𝑒𝑞𝑢𝑖𝑟𝑒𝑚𝑒𝑛𝑡
1 − 𝑖𝑛𝑖𝑡𝑖𝑎𝑙 𝑚𝑎𝑟𝑔𝑖𝑛
Margin call price 𝑀𝑎𝑟𝑔𝑖𝑛 𝑐𝑎𝑙𝑙 𝑝𝑟𝑖𝑐𝑒 = 𝑃𝑜 ∗ Ê Ë
1 − 𝑚𝑎𝑖𝑛𝑡𝑒𝑛𝑎𝑛𝑐𝑒 𝑚𝑎𝑟𝑔𝑖𝑛
READING 37:
SECURITY MARKET INDEXES
Price Return Index: ∑R
tuv 𝑛𝑖𝑃𝑖
𝑉𝑃𝑅𝐼 =
Value of a price return index 𝐷
Value of a price return index 𝑉𝑃𝑅𝐼𝑇 = 𝑉𝑃𝑅𝐼0 (1 + PR𝐼1)(1 + PR𝐼2) … (1 + PR𝐼𝑇)
over multiple periods
Value of a total return index 𝑉𝑇𝑅𝐼𝑇 = 𝑉𝑇𝑅𝐼0 (1 + TR𝐼1)(1 + TR𝐼2) … (1 + TR𝐼𝑇)
over multiple periods
Price return of an index 𝑉𝑃𝑅𝐼1 − 𝑉𝑃𝑅𝐼0
𝑃𝑅𝐼 =
𝑉𝑃𝑅𝐼0
Fundamental weighting 𝐹𝑖
𝑤𝑖1 =
∑R
ªuv 𝐹𝑗
- 15 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Index value: 𝑆𝑢𝑚 𝑜𝑓 𝑠𝑡𝑜𝑐𝑘 𝑝𝑟𝑖𝑐𝑒𝑠
𝑃𝑟𝑖𝑐𝑒 𝑤𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒 =
Price weighted index 𝑁𝑢𝑚𝑏𝑒𝑟 𝑜𝑓 𝑠𝑡𝑜𝑐𝑘𝑠 𝑖𝑛 𝑖𝑛𝑑𝑒𝑥 𝑎𝑑𝑗𝑢𝑠𝑡𝑒𝑑 𝑓𝑜𝑟 𝑠𝑝𝑙𝑖𝑡𝑠
Market capitalization weighted 𝑀𝑎𝑟𝑘𝑒𝑡 𝑐𝑎𝑝𝑖𝑡𝑎𝑙𝑖𝑧𝑎𝑡𝑖𝑜𝑛 𝑤𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒
𝐶𝑢𝑟𝑟𝑒𝑛𝑡 𝑡𝑜𝑡𝑎𝑙 𝑚𝑎𝑟𝑘𝑒𝑡 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑖𝑛𝑑𝑒𝑥 𝑠𝑡𝑜𝑐𝑘𝑠
index = ∗ 𝐵𝑎𝑠𝑒 𝑦𝑒𝑎𝑟 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒
𝐵𝑎𝑠𝑒 𝑦𝑒𝑎𝑟 𝑡𝑜𝑡𝑎𝑙 𝑚𝑎𝑟𝑘𝑒𝑡 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑖𝑛𝑑𝑒𝑥 𝑠𝑡𝑜𝑐𝑘𝑠
Equal weighted index 𝐸𝑞𝑢𝑎𝑙 𝑤𝑒𝑖𝑔ℎ𝑡𝑒𝑑 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒 = 𝐼𝑛𝑖𝑡𝑖𝑎𝑙 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒 ∗ (1 + %𝐶ℎ𝑎𝑛𝑔𝑒 𝑖𝑛 𝑖𝑛𝑑𝑒𝑥 𝑣𝑎𝑙𝑢𝑒)
s
Two stage dividend discount 𝐷𝑜 ∗ (1 + 𝑔𝑠)t 𝑉𝑛
model 𝑉𝑜 = ÿ +
(1 + 𝑟)t (1 + 𝑟)s
tuv
𝐷1
𝑃 𝑝
𝐽𝑢𝑠𝑡𝑖𝑓𝑖𝑒𝑑 = 𝐸1 =
𝐸 𝑟−𝑔 𝑟−𝑔
Enterprise value multiple: 𝐸𝑛𝑡𝑒𝑟𝑝𝑟𝑖𝑠𝑒 𝑣𝑎𝑙𝑢𝑒 = 𝑀𝑎𝑟𝑘𝑒𝑡 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑐𝑜𝑚𝑚𝑜𝑛 𝑎𝑛𝑑 𝑝𝑟𝑒𝑓𝑒𝑟𝑟𝑒𝑑 𝑠𝑡𝑜𝑐𝑘 + 𝑀𝑎𝑟𝑘𝑒𝑡 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑑𝑒𝑏𝑡
Enterprise value − 𝐶𝑎𝑠ℎ 𝑎𝑛𝑑 𝑠ℎ𝑜𝑟𝑡 𝑡𝑒𝑟𝑚 𝑖𝑛𝑣𝑒𝑠𝑡𝑚𝑒𝑛𝑡𝑠
Asset Based Model 𝐸𝑞𝑢𝑖𝑡𝑦 𝑣𝑎𝑙𝑢𝑒 = 𝑀𝑎𝑟𝑘𝑒𝑡 𝑜𝑟 𝑓𝑎𝑖𝑟 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑡ℎ𝑒 𝑐𝑜𝑚𝑝𝑎𝑛𝑦 ÷𝑠 𝑎𝑠𝑠𝑒𝑡𝑠 − 𝑀𝑎𝑟𝑘𝑒𝑡 𝑜𝑟 𝑓𝑎𝑖𝑟 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑡ℎ𝑒 𝑐𝑜𝑚𝑝𝑎𝑛𝑦 ÷ 𝑠 𝑙𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠
Fixed Income
READING 44:
INTRODUCTION TO FIXED-INCOME VALUATION
Bond Price: 𝐶𝑜𝑢𝑝𝑜𝑛 𝐶𝑜𝑢𝑝𝑜𝑛 𝐶𝑜𝑢𝑝𝑜𝑛 𝐶𝑜𝑢𝑝𝑜𝑛 + 𝑃𝑟𝑖𝑛𝑐𝑖𝑝𝑎𝑙
𝑃𝑉 = + + +. . +
Annual Coupon Bond (1 + 𝑌𝑇𝑀) (1 + 𝑌𝑇𝑀)Š (1 + 𝑌𝑇𝑀)· (1 + 𝑌𝑇𝑀)R
- 16 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Flat price of a bond 𝐹𝑙𝑎𝑡 𝑝𝑟𝑖𝑐𝑒 = 𝐷𝑖𝑟𝑡𝑦 𝑝𝑟𝑖𝑐𝑒(𝐹𝑢𝑙𝑙 𝑝𝑟𝑖𝑐𝑒) − 𝑎𝑐𝑐𝑟𝑢𝑒𝑑 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡
Accrued Interest (𝐷𝑎𝑦𝑠 𝑏𝑒𝑡𝑤𝑒𝑒𝑛 𝑡ℎ𝑒 𝑙𝑎𝑠𝑡 𝑐𝑜𝑢𝑝𝑜𝑛 𝑑𝑎𝑡𝑒 𝑎𝑛𝑑 𝑠𝑒𝑡𝑡𝑙𝑒𝑚𝑒𝑛𝑡 𝑑𝑎𝑡𝑒)
𝐴𝑐𝑐𝑟𝑢𝑒𝑑 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 = 𝐶𝑜𝑢𝑝𝑜𝑛 𝑝𝑎𝑦𝑚𝑒𝑛𝑡 ∗
(𝐷𝑎𝑦𝑠 𝑏𝑒𝑡𝑤𝑒𝑒𝑛 𝑡ℎ𝑒 𝑡𝑤𝑜 𝑐𝑜𝑢𝑝𝑜𝑛 𝑑𝑎𝑡𝑒𝑠)
4,-³ )*t†**s t5* .+(¶+s Ñ,t* ,sÑ ³*tt6*=*st Ñ,t*
Full Price of a Bond 𝐹𝑢𝑙𝑙 𝑝𝑟𝑖𝑐𝑒 𝑜𝑓 𝑡ℎ𝑒 𝑏𝑜𝑛𝑑 = 𝑉𝑎𝑙𝑢𝑒 𝑜𝑛 𝑡ℎ𝑒 𝑐𝑜𝑢𝑝𝑜𝑛 𝑑𝑎𝑡𝑒 ∗ (1 + 𝑌𝑖𝑒𝑙𝑑 𝑡𝑜 𝑚𝑎𝑡𝑢𝑟𝑖𝑡𝑦)
3
4,-³ )*t†**s t5* t†+ .+(¶+s Ñ,t*³
7
Yield Spread Measures: 𝐺 𝑠𝑝𝑟𝑒𝑎𝑑 = 𝑌𝑖𝑒𝑙𝑑 𝑡𝑜 𝑚𝑎𝑡𝑢𝑟𝑖𝑡𝑦 𝑜𝑛 𝑡ℎ𝑒 𝑐𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒 𝑏𝑜𝑛𝑑 − 𝑌𝑖𝑒𝑙𝑑 𝑡𝑜 𝑚𝑎𝑡𝑢𝑟𝑖𝑡𝑦 𝑜𝑛 𝑡ℎ𝑒 𝑏𝑒𝑛𝑐ℎ𝑚𝑎𝑟𝑘 𝑏𝑜𝑛𝑑
G Spread
I Spread 𝐼 𝑠𝑝𝑟𝑒𝑎𝑑 = 𝑌𝑖𝑒𝑙𝑑 𝑡𝑜 𝑚𝑎𝑡𝑢𝑟𝑖𝑡𝑦 𝑜𝑛 𝑡ℎ𝑒 𝑐𝑜𝑟𝑝𝑜𝑟𝑎𝑡𝑒 𝑏𝑜𝑛𝑑 − 𝑆𝑤𝑎𝑝 𝑟𝑎𝑡𝑒
OAS 𝑂𝐴𝑆 = 𝑍 𝑠𝑝𝑟𝑒𝑎𝑑 − 𝑂𝑝𝑡𝑖𝑜𝑛 𝑣𝑎𝑙𝑢𝑒
READING 45:
INTRODUCTION TO ASSET-BACKED SECURITIES
Pass through rate 𝑃𝑎𝑠𝑠 𝑡ℎ𝑟𝑜𝑢𝑔ℎ 𝑟𝑎𝑡𝑒 = 𝑀𝑜𝑟𝑡𝑔𝑎𝑔𝑒 𝑟𝑎𝑡𝑒 𝑜𝑛 𝑡ℎ𝑒 𝑢𝑛𝑑𝑒𝑟𝑙𝑖𝑛𝑔 𝑝𝑜𝑜𝑙 𝑜𝑓 𝑚𝑜𝑟𝑡𝑔𝑎𝑔𝑒𝑠 − 𝑆𝑒𝑟𝑣𝑖𝑐𝑖𝑛𝑔 𝑓𝑒𝑒 − 𝑂𝑡ℎ𝑒𝑟 𝑓𝑒𝑒
Single Monthly Mortality Rate 𝑃𝑟𝑒𝑝𝑎𝑦𝑚𝑒𝑛𝑡 𝑓𝑜𝑟 𝑡ℎ𝑒 𝑚𝑜𝑛𝑡ℎ
𝑆𝑀𝑀 =
𝐵𝑒𝑔𝑖𝑛𝑛𝑖𝑛𝑔 𝑚𝑜𝑟𝑡𝑔𝑎𝑔𝑒 𝑏𝑎𝑙𝑎𝑛𝑐𝑒 𝑓𝑜𝑟 𝑚𝑜𝑛𝑡ℎ − 𝑆𝑐ℎ𝑒𝑑𝑢𝑙𝑒𝑑 𝑝𝑟𝑖𝑛𝑐𝑖𝑝𝑎𝑙 𝑟𝑒𝑝𝑎𝑦𝑚𝑒𝑛𝑡 𝑓𝑜𝑟 𝑚𝑜𝑛𝑡ℎ
𝑉¾ − 𝑉;
𝐴𝑝𝑝𝑟𝑜𝑥𝑖𝑚𝑎𝑡𝑒 𝑀𝑜𝑑𝐷𝑢𝑟 =
(2 ∗ 𝑉Ì ∗ ∆𝑌𝑇𝑀)
Effective duration 𝑉¾ − 𝑉;
𝐸𝑓𝑓𝑒𝑐𝑡𝑖𝑣𝑒 𝑑𝑢𝑟𝑎𝑡𝑖𝑜𝑛 =
(2 ∗ 𝑉Ì ∗ ∆𝐶𝑢𝑟𝑣𝑒)
- 17 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Price value of a basis point 𝑉¾ − 𝑉;
𝑃𝑉𝐵𝑃 =
2
Convexity: 𝑉¾ + 𝑉; − 2 ∗ 𝑉Ì
𝐸𝑓𝑓𝑒𝑐𝑡𝑖𝑣𝑒 𝐶𝑜𝑛𝑣𝑒𝑥𝑖𝑡𝑦 =
Approximate convexity (∆𝑌𝑇𝑀)Š ∗ 𝑉Ì
Effective convexity 𝑉¾ + 𝑉; − 2 ∗ 𝑉Ì
𝐸𝑓𝑓𝑒𝑐𝑡𝑖𝑣𝑒 𝐶𝑜𝑛𝑣𝑒𝑥𝑖𝑡𝑦 =
(∆𝑐𝑢𝑟𝑣𝑒)Š ∗ 𝑉Ì
READING 47:
FUNDAMENTALS OF CREDIT ANALYSIS
Expected Loss & Loss Given 𝐸𝑥𝑝𝑒𝑐𝑡𝑒𝑑 𝑙𝑜𝑠𝑠 = 𝐷𝑒𝑓𝑎𝑢𝑙𝑡 𝑝𝑟𝑜𝑏𝑎𝑏𝑖𝑙𝑖𝑡𝑦 × (1 − 𝑟𝑒𝑐𝑜𝑣𝑒𝑟𝑦 𝑟𝑎𝑡𝑒)
Default
Loss Given Default 𝐿𝐺𝐷 = (1 − 𝑟𝑒𝑐𝑜𝑣𝑒𝑟𝑦 𝑟𝑎𝑡𝑒)
Ratios in Credit Analysis: 𝐸𝐵𝐼𝑇𝐷𝐴 = 𝐸𝐵𝐼𝑇 + 𝐷𝑒𝑝 + 𝐴𝑚𝑜𝑟𝑡
EBITDA
𝐹𝐹𝑂 = 𝑁𝐼 + 𝐷𝑒𝑝 + 𝐴𝑚𝑜𝑟𝑡 + 𝑁𝐶𝐶
FFO
𝑁𝐶𝐶 = 𝑁𝑜𝑛 𝑐𝑎𝑠ℎ 𝑐ℎ𝑎𝑟𝑔𝑒𝑠
FCF after dividends 𝐹𝐶𝐹 = 𝐶𝐹𝑂 − 𝐶𝐴𝑃𝐸𝑋 − 𝐷𝑖𝑣
Alternative Investments
READING 50:
INTRODUCTION TO ALTERNATIVE INVESTMENTS
Hedge funds fee:
Management Fee 𝑀𝑎𝑛𝑎𝑔𝑒𝑚𝑒𝑛𝑡 𝐹𝑒𝑒 = 𝐴𝑠𝑠𝑒𝑡𝑠 𝑢𝑛𝑑𝑒𝑟 𝑚𝑎𝑛𝑎𝑔𝑒𝑚𝑒𝑛𝑡 ∗ % 𝑀𝑎𝑛𝑎𝑔𝑒𝑚𝑒𝑛𝑡 𝑓𝑒𝑒
Incentive Fee
𝐼𝑛𝑐𝑒𝑛𝑡𝑖𝑣𝑒 𝐹𝑒𝑒 = 𝐺𝑎𝑖𝑛𝑠 𝑛𝑒𝑡 𝑜𝑓 𝑚𝑎𝑛𝑎𝑔𝑒𝑚𝑒𝑛𝑡 𝑓𝑒𝑒 ∗ % 𝐼𝑛𝑐𝑒𝑛𝑡𝑖𝑣𝑒 𝑓𝑒𝑒
- 18 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
Portfolio Management
READING 52:
PORTFOLIO RISK AND RETURN - PART I
Major Return Measures: 𝑃1 − 𝑃0 + 𝐷1
HPR =
𝑃0
PV (outflows) = PV (inflows)
Money Weighted Rate of
R
Return CFt
ÿ =0
(1 + MWRR) å
tuÌ
Use IRR function on a financial Calculator or spreadsheet to find money weighted rate of return.
𝐴𝑛𝑛𝑢𝑎𝑙 𝑟𝑒𝑡𝑢𝑟𝑛 = (1 + Weekly R) 'Š − 1
>
Variance, Covariance & (𝑅 − 𝜇)Š
tuv t
Correlation of Asset Returns: 𝜎Š =
𝑇
Population Variance
𝑻
Sample Variance (𝑹𝒕 … )𝟐
−𝑹
𝒕u𝟏
𝒔𝟐 =
𝑻−𝟏
𝒏
Covariance 𝒕u𝟏
¬(𝑅x − 𝐸(𝑅-̇ )©𝑅ª − 𝐸(𝑅¯̇ «°
𝑐𝑜𝑣©𝑅v , 𝑅ª « =
𝑛−1
Correlation 𝑐𝑜𝑣©𝑅v , 𝑅ª «
𝜌©𝑅v , 𝑅ª « =
𝜎(𝑅𝑖)𝜎(𝑅𝑗)
1
𝑈𝑡𝑖𝑙𝑖𝑡𝑦 = 𝐸(𝑟) − 𝐴𝜎 Š
Utility of An Investment 2
Portfolio Return & Standard 𝑅¶ = 𝑤v̇ (𝑅v̇ ) + 𝑤Ṧ (𝑅Ṧ) + 𝑤· (𝑅· ) … 𝑤s (𝑅ṡ )
Deviation: Portfolio Return
Portfolio Standard Deviation
𝜎¶ = B(𝑤vṦ 𝜎vṦ + 𝑤ŠṦ 𝜎ŠṦ + 2𝑤v̇ 𝑤Ṧ 𝜌v,Š 𝜎v 𝜎Š )
READING 53:
PORTFOLIO RISK AND RETURN - PART II
Beta 𝐶𝑜𝑣(𝑅𝑖, 𝑅𝑚) 𝜌𝑖, 𝑚 𝜎𝑖
𝛽𝑖 = =
𝜎Š𝑚 𝜎𝑚
- 19 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,
Formula Sheets
M-squared 𝜎0
𝑀Š = ©𝑅¶ − 𝑅á « ∗ − ©𝑅0 − 𝑅á «
𝜎¶
Treynor measure 𝑅¶ − 𝑅á
𝑇𝑟𝑒𝑦𝑛𝑜𝑟 𝑚𝑒𝑎𝑠𝑢𝑟𝑒 =
𝛽¶
- 20 -
Prepared exclusively for Matthew Maselle
© markmeldrum.com. All rights,matthewmaselle@gmail.com
reserved.
Transaction: 0066205454,