Homework Answers
| Assumed Face value of Bonds | $1,000 | ||||||||||
| A | Long Term Debt | $12,000,000 | (12000*1000) | ||||||||
| Rate | Quarterly yield to maturity=(8/4)% | 2% | |||||||||
| Nper | Number of quarters to maturity | 80 | (20*4) | ||||||||
| Pmt=(A*12%)/4 | Quarterly Coupon Payment | $360,000 | |||||||||
| Fv=A | Payment at maturity | $12,000,000 | |||||||||
| PV | Current Market Value of Bonds | $16,769,342 | (Using PV function of excel with Rate=2%,Nper=80,Pmt=-360000,Fv=-12000000) | ||||||||
| Mb | Current Market Value of Bonds | $16,769,342 | |||||||||
| Me | Market Value of Common Equity | $45,000,000 | ($45*1million) | ||||||||
| Mn | Market Value of Notes Payable | $18,000,000 | |||||||||
| M=Mb+Me+Mn | Total Market Value | $79,769,342 | |||||||||
| Wb=Mb/M | Weight of Bonds | 0.21 | |||||||||
| We=Me/M | Weight of Equity | 0.56 | |||||||||
| Wn=Mn/M | Weight of Notes Payable | 0.23 | |||||||||
| Before Tax Cost of Bonds | 8% | ||||||||||
| Cb | After tax cost of Bonds =8*(1-0.25) | 6.00% | |||||||||
| Required Return on Equity=Ce | |||||||||||
| Rf+Beta*(Rm-Rf) | |||||||||||
| Rf=Risk Free Rate=3.2% | |||||||||||
| Rm=Market Return=14% | |||||||||||
| Beta=1.2 | |||||||||||
| Ce=3.2+1.2*(14-3.2)= | 16.16% | ||||||||||
| Ce | Cost of Equity | 16.16% | |||||||||
| Cn | After tax cost of notes payable=10*(1-0.25) | 7.50% | |||||||||
| Weighted Average Cost of Capital (WACC)=Wb*Cb+We*Ce+Wn*Cn | |||||||||||
| Weighted Average Cost of Capital (WACC)=0.21*6+0.56*16.16+0.23*7.5 | |||||||||||
| WACC= | 12.07% | ||||||||||
 |
|||||||||||
Add Answer to:
11. The Herbert Sherbet Company has this book value balance sheet: Cash Inventory Fixed assets $30,000,000 10,000,000 2...
Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 Current liabilities $10,000,000...
Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 Current liabilities $10,000,000 Fixed assets 50,000,000 Long-term debt 30,000,000 Common stock (1 million shares) 1,000,000 Retained earnings 39,000,000 Total assets $80,000,000 Total claims $80,000,000 The current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 9%, the same as the rate on new bank loans. These bank loans are not used for seasonal financing but instead are part of the...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: ...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 Current liabilities $20,000,000 Fixed assets 70,000,000 Notes payable $10,000,000 Long-term debt 30,000,000 Common stock (1 million shares) 1,000,000 Retained earnings 39,000,000 Total assets $100,000,000 Total liabilities and equity $100,000,000 The notes payable are to banks, and the interest rate on this debt is 8%, the same as the rate on new bank loans. These bank loans are not used for seasonal financing but...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current asset...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 50,000,000 Current liabilities Long-term debt 1 Common stock $10,000,000 30,000,000 Fixed assets (1 million shares) Retained earnings I 1,000,000 39,000,000 $80,000,000 Total assets 1 $80,000,000 Total claims the current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 8%, the same as the rate on new bank loans. These bank loans are not used...
US Republic Corporation balance sheet, December 31, 20X3 ASSETS Cash Accounts receivable Inventory Fixed assets, net...
US Republic Corporation balance sheet, December 31, 20X3 ASSETS Cash Accounts receivable Inventory Fixed assets, net Total assets LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,000,000 5,000,000 7,000,000 17,000,000 $30,000,000 Notes payable, bank Accounts payable Accrued wages and taxes Long-term debt Preferred stock Common stock Retained earnings Total liabilities and shareholders’ equity $ 4,000,000 2,000,000 2,000,000 12,000,000 4,000,000 2,000,000 4,000,000 $30,000,000 $16,000,000 4,000,000 $20,000,000 $16,800,000 $ 3,200,000 1,200,000 $ 2,000,000 240,000 $ 1,760,000 2,600,000 $ 4,360,000 360,000 $ 4,000,000 INDUSTRY NORMS 225%...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000 Marketable Securities 12,500,000 Selling and Administrative 1,600,000 Accounts Receivable, net 2,500,000 Depreciation Expense 3.000.000 Inventory 30,000,000 7,400,000 Prepaid Expenses 5,000,000 Interest 2.000.000 Plant & Equipment 30.000.000 5,400,000 Taxes (25%) 1.350.000 Total Assets 85,000,000 4,050,000 Common Stock Div. 600,000 Liabilities and Equity $3,450,000 Accounts Payable $20,000,000 Notes Payable 5,000,000 Accrued Expenses 5,000,000 Bonds Payable 25,000,000 Common Stock 5,000,000 Capital in Excess of Par 10,000,000 Retained...
QuesLUI DULU Problem 9-16 Check My Work eBook Problem 9-16 Market Value Capital Structure Suppose the...
QuesLUI DULU Problem 9-16 Check My Work eBook Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets Fixed assets $30,000,000 70,000,000 Current liabilities Notes payable Long-term debt Common stock (1 million shares) Retained earnings Total liabilities and equity $20,000,000 $10,000,000 30,000,000 1,000,000 39,000,000 $100,000,000 Total assets $100,000,000 The notes payable are to banks, and the interest rate on this debt is 7%, the same as the rate on new bank loans....
Calculate the RATIO of the following: Marnus Inc Income Statement For the Financial Year ended 12/31/19...
Calculate the RATIO of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
The notes payable are to banks, and the interest rate on this debt is 10%, the...
The notes payable are to banks, and the
interest rate on this debt is 10%, the same as the rate on new bank
loans. These bank loans are not used for seasonal financing but
instead are part of the company's permanent capital structure. The
long-term debt consists of 30,000 bonds, each with a par value of
$1,000, an annual coupon interest rate of 8%, and a 15-year
maturity. The going rate of interest on new long-term debt, rd, is
10%,...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19 12/31/18 Total Revenue (Net Revenue) $150,000,000 $140,000,000 Cost of Revenue (CoGS) ($130,000,000) ($123,000,000) $20,000,000 $17,000,000 Gross Profit Operating Expenses Sales, General and Admin. $9,000,000 $10,000,000 $0 $0 Other Operating Items Total Operating Exp ($9,000,000) ($10,000,000) $11,000,000 $7,000,000 Operating Income (or loss) Interest Expense ($1,000,000) ($800,000) $10,000,000 $6,200,000 Earnings Before Tax ($4,000,000) ($5,000,000) Income Tax Net Income (or loss) $5,000,000 $2,200,000 12/31/19 12/31/18 Dividends declared...
Find FCF, MVA, and EVA. PLEASE SHOW ALL YOUR WORK PLEASE, THANKS. Balance Sheet Income Statement...
Find FCF, MVA, and EVA. PLEASE SHOW ALL YOUR WORK
PLEASE, THANKS.
Balance Sheet Income Statement Net Sales Operating Cost 6,000,000 Depreciation 1,000,000 EBIT Interest EBT Taxes 40% Net Income 12,000,000 Accounts Payable 3,000,000 1,000,000 2,000,000 6,000,000 5,600,000 17,400,000 29,000,000 Current Assets 14,000,000 Accruals Notes Payable Current Liabilities Long-term Debt Common Equity Total Liabilities and Equity 5,000,000 1,000,000 4,000,000 1,600,000 2,400,000 Net Fixed Assets 15,000,000 Total Assets 29,000,000 Shares Stock Price After Tax Cost of Capital Prior year net fixed...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets $30,000,000 50,000,000 Current liabilities Long-term debt 1 Common stock $10,000,000 30,000,000 Fixed assets (1 million shares) Retained earnings I 1,000,000 39,000,000 $80,000,000 Total assets 1 $80,000,000 Total claims the current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 8%, the same as the rate on new bank loans. These bank loans are not used...
Income Statement Balance Sheet Sales $20,000,000 Assets: Cost of Goods Sold 8.000.000 Cash $ 5,000,000 12,000,000 Marketable Securities 12,500,000 Selling and Administrative 1,600,000 Accounts Receivable, net 2,500,000 Depreciation Expense 3.000.000 Inventory 30,000,000 7,400,000 Prepaid Expenses 5,000,000 Interest 2.000.000 Plant & Equipment 30.000.000 5,400,000 Taxes (25%) 1.350.000 Total Assets 85,000,000 4,050,000 Common Stock Div. 600,000 Liabilities and Equity $3,450,000 Accounts Payable $20,000,000 Notes Payable 5,000,000 Accrued Expenses 5,000,000 Bonds Payable 25,000,000 Common Stock 5,000,000 Capital in Excess of Par 10,000,000 Retained...
QuesLUI DULU Problem 9-16 Check My Work eBook Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets Fixed assets $30,000,000 70,000,000 Current liabilities Notes payable Long-term debt Common stock (1 million shares) Retained earnings Total liabilities and equity $20,000,000 $10,000,000 30,000,000 1,000,000 39,000,000 $100,000,000 Total assets $100,000,000 The notes payable are to banks, and the interest rate on this debt is 7%, the same as the rate on new bank loans....
Calculate the RATIO of the following:
Marnus Inc Income Statement For the Financial Year ended 12/31/19 $150,000,000 ($130,000,000) $20,000,000 12/31/18 $140,000,000 ($123,000,000) $17,000,000 $9,000,000 $10,000,000 Statement values in 000's Period Ending: Total Revenue (Net Revenue) Cost of Revenue (COGS) Gross Profit Operating Expenses Sales, General and Admin. Other Operating Items Total Operating Exp Operating Income (or loss) Interest Expense Earnings Before Tax Income Tax Net Income (or loss) $0 $0 | ($9,000,000) $11,000,000 ($1,000,000) $10,000,000 ($5,000,000) $5,000,000 ($10,000,000) $7,000,000 ($800,000)...
The notes payable are to banks, and the
interest rate on this debt is 10%, the same as the rate on new bank
loans. These bank loans are not used for seasonal financing but
instead are part of the company's permanent capital structure. The
long-term debt consists of 30,000 bonds, each with a par value of
$1,000, an annual coupon interest rate of 8%, and a 15-year
maturity. The going rate of interest on new long-term debt, rd, is
10%,...
Marnus Inc Income Statement For the Financial Year ended Statement values in 000's Period Ending: 12/31/19 12/31/18 Total Revenue (Net Revenue) $150,000,000 $140,000,000 Cost of Revenue (CoGS) ($130,000,000) ($123,000,000) $20,000,000 $17,000,000 Gross Profit Operating Expenses Sales, General and Admin. $9,000,000 $10,000,000 $0 $0 Other Operating Items Total Operating Exp ($9,000,000) ($10,000,000) $11,000,000 $7,000,000 Operating Income (or loss) Interest Expense ($1,000,000) ($800,000) $10,000,000 $6,200,000 Earnings Before Tax ($4,000,000) ($5,000,000) Income Tax Net Income (or loss) $5,000,000 $2,200,000 12/31/19 12/31/18 Dividends declared...
Find FCF, MVA, and EVA. PLEASE SHOW ALL YOUR WORK
PLEASE, THANKS.
Balance Sheet Income Statement Net Sales Operating Cost 6,000,000 Depreciation 1,000,000 EBIT Interest EBT Taxes 40% Net Income 12,000,000 Accounts Payable 3,000,000 1,000,000 2,000,000 6,000,000 5,600,000 17,400,000 29,000,000 Current Assets 14,000,000 Accruals Notes Payable Current Liabilities Long-term Debt Common Equity Total Liabilities and Equity 5,000,000 1,000,000 4,000,000 1,600,000 2,400,000 Net Fixed Assets 15,000,000 Total Assets 29,000,000 Shares Stock Price After Tax Cost of Capital Prior year net fixed...
Most questions answered within 3 hours.
-
Implement Singly Linked List detectLoop in Java.
It would check whether the linked list contains a...
asked 2 minutes ago -
A small mailbag is released from a helicopter that is descending
steadily at 2.10 m/s.
After...
asked 2 minutes ago -
Write a C – program that calls a user-defined function from
within main() that determines the...
asked 6 minutes ago -
For a 2-Level design, with 8 factors, a recommended screening
design model is:
a. Taguchi L12...
asked 46 minutes ago -
1. Define a function in python that returns the sum of the
following 4 lists. Remember...
asked 37 minutes ago -
Elspeth, associate research specialist for a marketing research
firm in a large Midwestern city, had just...
asked 37 minutes ago -
If domestic savings are insufficient to finance domestic private
investment and exports are greater than imports,...
asked 52 minutes ago -
Q.4.
Use the format in Exhibit 9-1 to compute the ending LIFO
inventory and cost of...
asked 58 minutes ago -
Discuss the different receiving and dispatch equipment required
for uploading and loading different types of material...
asked 1 hour ago -
Which of the following is true for simultaneous testing?
a. Net specificity is greater than the...
asked 1 hour ago -
Discuss the importance of homologous recombination and
transposition in natural horizontal gene transfer and evolution. Be...
asked 1 hour ago -
Brittle material has the properties Sut = 30 kpsi and Suc = 90
kpsi. Using the...
asked 1 hour ago