Professional Documents
Culture Documents
ISBN: 0-13-611848-8
2011 Pearson Education, Inc., Upper Saddle River, NJ. All rights reserved.
This material is protected by Copyright and written permission should be obtained from the publisher prior to any prohibited reproduction,
storage in a retrieval system, or transmission in any form or by any means, electronic, mechanical, photocopying, recording, or likewise.
For information regarding permission(s), write to: Rights and Permissions Department, Pearson Education, Inc., Upper Saddle River, NJ 07458.
(0.06)($25) X = $1.5 X
To net $10 million,
15.2
(a) Equal repayment of the principal:
n
0
1
2
3
4
5
6
Repayment
Interest
Principal
$45,000
$37,500
$30,000
$22,500
$15,000
$7,500
$83,333
$83,333
$83,333
$83,333
$83,333
$83,333
Loan Balance
$500,000
$416,667
$333,333
$250,000
$166,667
$83,333
$0
Page | 1
0
1
2
3
4
5
6
Repayment
Interest
Principal
$45,000
$45,000
$45,000
$45,000
$45,000
$45,000
$0
$0
$0
$0
$0
$500,000
Loan Balance
$500,000
$500,000
$500,000
$500,000
$500,000
$500,000
$0
0
1
2
3
4
5
6
Repayment
Interest
Principal
$45,000
$39,019
$32,499
$25,392
$17,646
$9,203
$66,460
$72,441
$78,961
$86,068
$93,814
$102,257
Loan Balance
$500,000
$433,540
$361,099
$282,138
$196,070
$102,257
$0
15.3
Income Statement
Revenue
Expenses
Depreciation
$40,000
$64,000
$38,400
$11,520
Taxable Income
$60,000
$36,000
$61,600
$88,480
Income Taxes
$21,000
$12,600
$21,560
$30,968
Net Income
$39,000
$23,400
$40,040
$57,512
Page | 2
$39,000
$23,400
$40,040
$57,512
Depreciation
$40,000
$64,000
$38,400
$11,520
Investment/Salvage
($200,000)
$30,000
Gains Tax
$5,628
($200,000)
PW(10%) =
$74,467
AE(10%) =
$23,492
$79,000
$87,400
$78,440
$104,660
1
2
3
4
$100,000 $100,000 $100,000 $100,000
$40,000
$20,000
$64,000
$15,000
$38,400
$10,000
$11,520
$5,000
Taxable Income
Income Taxes
$40,000
$14,000
$21,000
$7,350
$51,600
$18,060
$83,480
$29,218
Net Income
$26,000
$13,650
$33,540
$54,262
$26,000
$40,000
$13,650
$64,000
$33,540
$38,400
$16,000
$27,650
$21,940
$54,262
$11,520
($200,000)
$30,000
$5,628
$200,000 ($50,000) ($50,000) ($50,000) ($50,000)
$0
PW(10%) =
$88,994
AE(10%) =
$28,075
Taxable Income
Income Taxes
Net Income
$26,000
$51,410
1
2
3
4
$100,000 $100,000 $100,000 $100,000
$40,000
$20,000
$64,000
$16,724
$38,400
$13,121
$11,520
$9,157
$40,000
$14,000
$19,276
$6,747
$48,479
$16,968
$79,323
$27,763
$12,529
$31,511
$51,560
$54,262
Page | 3
$26,000
$40,000
$12,529
$64,000
$31,511
$38,400
$51,560
$11,520
($200,000)
$30,000
$5,628
$200,000 ($32,759) ($36,035) ($39,638) ($91,566)
$33,241
$40,494
$30,273
$0
PW(10%) =
$91,307
AE(10%) =
$28,805
$7,142
Preferred stock:
amount of preferred stock = ($65, 000, 000)(0.10)
= $6,500, 000
flotation cost =
$6,500, 000
$6,500, 000 = $572,905
1 0.081
Bond:
amount of bond = ($65, 000, 000)(0.45)
= $29, 250, 000
$29, 250, 000
flotation cost =
$29, 250, 000 = $415,314
1 0.014
Total flotation costs = $2,398,596
Page | 4
Preferred stock:
X P (1 0.081)($55) = $6,500, 000
X P = 128,598 shares
Bond:
X B (1 0.014)($980) = $29, 250, 000
X B = 30, 271 units
Cost of Capital
15.5 After-tax cost of debt:
(a) (0.12)(1 0.25) = 0.09 or 9%
(b) (0.14)(1 0.34) = 0.0924 or 9.24%
(c) (0.15)(1 0.40) = 0.09 or 9%
Page | 5
15.6
To provide a yield to maturity of 13% to the bond investors, the bond offering price
should be
P = $110( P / A,13%,10) + $1, 000( P / F ,13%,10)
= $891.48
$1.12
+ 0.12 = 18.22%
$18
15.8
(a) Flotation costs in percentage:
fc = 1
15
= 16.67%
18
15.9
$1.10
+ 0.10 = 17.33%
$18(1 0.1667)
ie = 0.22
id = (0.13)(1 0.40) = 0.078
k = (0.078)(0.45) + (0.22)(0.55)
= 0.1561
Page | 6
15.10
Given: ke = 0.30
(a)
ie = (70 / 70)(0.30) = 0.3
id = (1 0.40)[(10 / 30)(0.14) + (20 / 30)(0.12)] = 0.076
k = (0.076)(0.30) + (0.3)(0.70) = 0.2328
(b)
ie = r f + rM r f = 0.06 + 1.2(0.12 0.06) = 0.132
(c)
Taxable Income
Income Taxes
Net Income
Page | 7
Income Statement
Revenue
Expenses
O&M
Depreciation
Taxable Income
Income Taxes
Net Income
15.12
(a) Net equity flow method:
0
Income Statement
Revenue
Expenses
Depreciation
Interest (15%)
1
2
3
4
5
$45,000 $45,000 $45,000 $45,000 $45,000
$20,000 $32,000 $19,200 $11,520
$9,000 $7,665 $6,130 $4,365
$5,760
$2,335
Taxable Income
Income Taxes (30%)
$16,000 $5,335
$4,800 $1,600
Net Income
$11,200 $3,734
PW(20%) =
$33,689
Page | 8
Income Statement
Revenue
Expenses
Depreciation
1
2
3
4
5
$45,000 $45,000 $45,000 $45,000 $45,000
$20,000 $32,000 $19,200 $11,520
$5,760
Taxable Income
Income Taxes
Net Income
$17,500
PW(14.3%) =
$39,268
15.13
(a) Using ie = 15% :
Machine A
Income Statement
Revenue
Expenses
O&M
Depreciation
Interest(10%)
1
2
3
4
5
6
$20,000 $20,000 $20,000 $20,000 $20,000 $20,000
$8,000
$8,000
$1,200
$8,000
$12,800
$1,044
$8,000
$7,680
$873
$8,000
$4,608
$685
$8,000
$4,608
$478
$8,000
$2,304
$250
Taxable Income
Income Taxes (35%)
$2,800
$980
($1,844)
($646)
$3,447
$1,206
$6,707
$2,347
$6,914
$2,420
$9,446
$3,306
Net Income
$1,820
($1,199)
$2,240
$4,359
$4,494
$6,140
$9,890
$8,038
$6,897
$6,825
$8,539
Page | 9
Machine B
Income Statement
Revenue
Expenses
O&M
Depreciation
Interest (10%)
1
2
3
4
5
6
$28,000 $28,000 $28,000 $28,000 $28,000 $28,000
$10,000 $10,000 $10,000 $10,000 $10,000 $10,000
$12,000 $19,200 $11,520 $6,912 $6,912 $3,456
$1,800 $1,567 $1,310 $1,028
$717
$376
.
Taxable Income
Income Taxes (35%)
$4,200
$1,470
($2,767)
($968)
$5,170
$1,809
Net Income
$2,730
($1,798)
$3,360
$6,539
$6,741
$9,209
1
2
3
4
5
6
$20,000 $20,000 $20,000 $20,000 $20,000 $20,000
$8,000
$8,000
$8,000
$12,800
$8,000
$7,680
$8,000
$4,608
$8,000
$4,608
$8,000
$2,304
Taxable Income
Income Taxes (35%)
$4,000
$1,400
($800)
($280)
$4,320
$1,512
$7,392
$2,587
$7,392
$2,587
$9,696
$3,394
Net Income
$2,600
($520)
$2,808
$4,805
$4,805
$6,302
($520)
$12,800
$2,808
$7,680
$4,805
$4,608
$4,805
$4,608
$6,302
$2,304
$4,000
($1,400)
$9,413
$9,413
$11,206
PW(12.45%) = $3,178
Page | 10
Machine B
Income Statement
Revenue
Expenses
O&M
Depreciation
1
2
3
4
5
6
$28,000 $28,000 $28,000 $28,000 $28,000 $28,000
$10,000 $10,000 $10,000 $10,000 $10,000 $10,000
$12,000 $19,200 $11,520 $6,912 $6,912 $3,456
.
Taxable Income
Income Taxes (35%)
$6,000
$2,100
Net Income
$3,900
($1,200) $6,480
($420) $2,268
$4,212
$7,207
$7,207
$9,454
$7,207
$6,912
$7,207
$6,912
$9,454
$3,456
$8,000
($2,800)
($780)
PW(12.45%) = $5,410
Capital Budgeting
15.14 Based on the investment opportunity curve below, the firms optimal capital
budget would be $177 million, if there is no restriction on the firms debt limit.
However, with a budget limit of $100 million, the firm may select projects 5
and 3 first. Since these two projects alone consume $95 million, the firm may
have two choices about utilizing the remaining $5 million funds. First one is to
find any projects whose rates of return exceed the cost of capital. Project 4
comes close to meeting this requirement. However, the firms borrowing rate is
18%, which is greater than the rate of return from project 4. Therefore, the
projects that should be included in the $100 million budget would be projects 5
and 3. If money has to be raised from outside, the firm should raise only $95
million.
Page | 11
Rate of Return
90%
5
80%
3
40%
2
32% 30%
7
22%
15%
rate
Borrowing
(18%)
Lending (12%)
PW(8%)
$303
$501
$661
$46
-$66
-$814
$47
j
8
9
10
11
12
13
14
PW(8%)
-$208
-$165
-$272
-$1,017
-$248
$126
$512
(b) With a budget limit of $1,800, select alternatives 1, 2, 3,4,13, and 14. The total
amount of investment required is $1,756.
Page | 12
Total market value =stock price per share* number of share outstanding
= $18(1M) = $18M
Present value of its expected future net cash flows = $13M
(b)
The case when the financing source is known, we use interest rate of equity
( ie ) as MARR, MARR = ie
c
ie = c ke , since we have only one source of equity, issuing common new
ce
stocks
Debt to equity ratio = total debt/ total equity = 12000/18000 = 2/3
Games Inc. intends to maintain its current debt to equity ratio when financing
to purchase new equipment. Therefore, they will be financing the cost of new
equipment, $10M, the amount of $4M from debt of long term debt and $6M
from equity of stock.
Therefore, cc = ce = $6M
1.9
g=
1
ke =
1 = 0.174
D1
+ g = 0.3193
P0 (1 fc )
Page | 13
MARR= ie =
ce
ke = 31.93%
cc
The case when the financing source is unknown, we use k (WACC) as MARR,
MARR= k
k = id
cd
ce
+ ie
cd + ce
cd + ce
cs
ks (1 t m ) , interest rate of term loan after tax = 10%.
cd
c
ie = c ke = 0.3193% from the first case
ce
id =
Games Inc. intends to maintain its current debt to equity ratio when financing
to purchase new equipment. Therefore, they will be financing the cost of new
equipment, $10M, the amount of $4M from debt of long term debt and $6M
from equity of stock.
Therefore,
cc = ce = $6M, cs = cd = $4M
MARR = k = id
cd
ce
+ ie
= 21.56%
cd + ce
cd + ce
(d)
The current stock price*(shares outstanding) = $18(1M)
PW of increasing profit after installing and operating the new machine =
$6,534K
The number of shares to be sold to net $6,000K
= $6,000K / {(1-fc)*stock price per share} = 374,532 shares
The most likely estimate for Games stock price
= {the current total stock price + increasing profit after installing and
operating the new machine}/ total shares outstanding
= {18M +6,534K }/ (1,000,000+374,532)shares
= $17.85
Finally, the most likely estimate for Games stock price may be $ $17.85.
Page | 14
Note) The income statement and cash flows of most likely case are like below:
Income statement
Inflation
Revenue
Expense
Depreciation
Debt Interest rate
1
$48,400
$38,720
$1,445
$400
$7,835
$3,134
$4,701
(1000US$)
2
$53,240
$31,944
$1,234
$400
$19,662
$7,865
$11,797
(1000US$)
2
10%
10%
Taxable income
Income taxes(40%)
Net income
Net income
Depreciation
$4,701
$1,445
$11,797
$1,234
Investment activities
Investment
Salvage
Gains tax
financing activities
Borrowed funds
Principal repayment
Common stock
Cash dividend
Net cash flow(Actual $)
PW=
-$10,000
$5,929
-$557
10%
$4,000
$6,000
$0
-$796
$5,350
-$4,000
-$6,742
-$880
$6,782
$6,534
Depreciation base:
Equipment: $10,000,000
Installation expense: (20 employees)(40 hours per week)(2 weeks)($50 per
hour) = $80,000
Depreciation base :$10,080,000 (in todays dollars)
D1: $10, 80,000 (0.1429) = $1,440,432; D2: $10,800,000(0.2449) =
$2,468,592. With the half-year convention, D2 = $1,234,296
Salvage value calculation:
Market value of the equipment decreases at an annual rate of 30%.
Therefore, the salvage value at the end of year 2 would be $10,000,000(1
0.70)2 = $4,900,000 (in todays dollars). The market value (inflated) two
years from now would be $5,929,000.
Page | 15
ST 15.2
(a) There are 40 alternatives including the do-nothing alternative.
Alternative
(j)
Projects
Selected
Firstyear
Expenditure
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
0
1
2
4
5
6
7
(1,4)
(1,7)
(2,4)
(2,7)
(1,6)
(2,6)
(2,5)
(2,3)
(1,5)
(1,4,7)
(1,4,6)
(1,4,5)
(1,7,6)
(1,7,5)
(2,4,6)
(2,4,5)
(2,4,7)
(2,7,6)
(2,7,5)
(2,3,4)
(2,3,7)
(2,3,6)
(2,3,5)
(1,4,7,6)
(1,4,7,5)
(2,4,7,6)
(2,4,7,5)
(2,3,4,6)
(2,3,4,5)
(2,3,7,6)
(2,3,7,5)
(2,3,4,6,7)
(2,3,4,5,7)
300,000
100,000
50,000
50,000
50,000
70,000
350,000
370,000
150,000
170,000
500,000
300,000
150,000
100,000
350,000
420,000
550,000
400,000
570,000
420,000
350,000
200,000
220,000
370,000
170,000
150,000
170,000
300,000
150,000
620,000
470,000
420,000
270,000
350,000
200,000
370,000
220,000
420,000
270,000
Secondyear
Expenditure
300,000
100,000
300,000
300,000
10,000
100,000
10,000
400,000
310,000
300,000
600,000
500,000
300,000
110,000
100,000
400,000
10,000
310,000
400,000
700,000
410,000
310,000
310,000
600,000
510,000
500,000
800,000
110,000
410,000
410,000
710,000
600,000
900,000
510,000
810,000
610,000
910,000
Engineering
Hours
4,000
7,000
6,000
3,000
3,000
10,000
4,000
13,000
7,000
4,600
7,600
10,000
9,000
7,000
10,000
10,600
13,000
4,600
7,000
13,600
16,000
13,000
7,600
7,000
15,000
9,000
9,600
12,000
10,600
13,000
13,600
16,000
15,600
18,000
9,600
12,000
15,600
18,000
Page | 16
ST 15.3
(a) Select A and C with FW(10%) = $4,894. Since there are $500 left over after
selecting A and C, this left-over is lent out at 10% for 3 periods. Therefore, the
total amount available for lending at the end of period 3 is calculated as
follows:
F = $4,894 + $500( F / P,10%,3)
= $5,559.60
(b) Select B and C. The total amount available for lending at the end of period 3 is
$5,740.
(c) With a budget limit of $3,500, the reasonable MARR should be the lending
rate of 10%. (You select A and C and have $500 available for lending.)
ST 15.4
(a) The debt repayment schedule for the loan from the equipment manufacturer:
n
Loan Repayment
Interest
Principal
Loan Balance
$2,000,000
$200,000
$125,491
$1,874,509
$187,451
$138,040
$1,736,469
$173,647
$151,844
$1,584,625
$158,463
$167,028
$1,417,597
$141,760
$183,731
$1,233,866
$123,387
$202,104
$1,031,762
$103,176
$222,315
$809,447
$80,945
$244,546
$564,901
$56,490
$269,001
$295,901
10
$29,590
$295,901
$0
Page | 17
(b) The flotation costs and the number of common stocks to raise $8,500,000:
$8,500, 000
flotation cost =
$8,500, 000 = $749,184
1 0.081
$8,500, 000
= 205,537 shares
number of shares =
(1 0.081)($45)
(c) The flotation costs and the number of $1,000 bonds to raise $10.5 million:
$10,500, 000
$10,500, 000 = $203,364
1 0.019
$10,500, 000
= 11,893units
number of bonds =
(1 0.019)($900)
flotation cost =
Page | 18
ST 15.5
Income Statement
Revenue
Electricity Bill
Excess power
Expenses
O&M
Misc.
Standby power
Overhead
Overhaul
Depreciation
Unit
Inter Equipment
Interest (9%)
(a) The net cash flow the cogeneration project with bond financing
0
10
11
12
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$1,500,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$1,500,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$1,500,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$1,000,000
$6,400
$1,280,000
$500,000
$100,000
$1,070,370
$950,000
$160,000
$1,070,370
$855,000
$96,000
$1,070,370
$770,000
$57,600
$1,070,370
$693,000
$57,600
$1,070,370
$623,000
$28,800
$1,070,370
$590,500
$0
$0
$0
$0
$0
$1,070,370
$1,070,370
$1,070,370
$1,070,370
$1,070,370
$1,070,370
Taxable Income
$2,143,230
$1,633,230
$292,230
$1,915,630
$1,992,630
$591,430
$2,152,730
$2,743,230
$1,243,230
$2,743,230
$2,743,230
$2,743,230
Net Income
$1,371,667
$1,045,267
$187,027
$1,226,003
$1,275,283
$378,515
$1,377,747
$1,755,667
$795,667
$1,755,667
$1,755,667
$1,755,667
$1,371,667
$1,045,267
$187,027
$1,226,003
$1,275,283
$378,515
$1,377,747
$1,755,667
$795,667
$1,755,667
$1,755,667
$1,755,667
$500,000
$100,000
$950,000
$160,000
$855,000
$96,000
$770,000
$57,600
$693,000
$57,600
$623,000
$28,800
$590,500
$590,501
$590,502
$590,503
$590,504
$295,000
($10,000,000)
($500,000)
$1,000,000
$490,136
($11,893,000)
$10,500,000
$0
$1,971,667
$2,155,267
$1,138,027
$2,053,603
$2,025,883
$1,030,315
$1,968,247
$2,346,168
$1,386,169
$2,346,170
$2,346,171
($8,352,196)
$5,879,590
Page | 19
(b) The maximum annual lease amount that ACC is willing to pay is $1,183,771. (By Excel Goal Seek)
Income Statement
Revenue
Electricity Bill
Excess power
Expenses
O&M
Misc.
Standby power
Overhead
Lease
10
11
12
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000 $6,120,000
$480,000 $480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$6,120,000
$480,000
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000 $500,000
$1,000,000 $1,000,000
$6,400
$6,400
$1,280,000 $1,280,000
$1,183,771 $1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
$500,000
$1,000,000
$6,400
$1,280,000
$1,183,771
Taxable Income
Income Taxes (36%)
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829 $2,629,829
$946,738 $946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
$2,629,829
$946,738
Net Income
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090 $1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090 $1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090 $1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$1,683,090
$0
$5,879,590
Page | 20
In case of an operating lease, the lesser is responsible for maintaining the equipment in good condition during the lease period,
so we may assume that the lesser would be responsible for bearing the overhaul costs.
Page | 21