Answer To: attacted is the corpate finance assignment that needs to be done on one excel sheet but using...
Sandeep answered on Mar 01 2024
pROBLEM P17-4
Every year cash outflow = year-end-cash-flow (1 -tax rate)
$25,200 * (1-.21)
$19,908.00
CFAT(y=1) $19,908.00
CFAT(y=2) $19,908.00
CFAT(y=3) CFAT + Termination Value
$19,908 + $5000
$24,908.00
A B
Year Payment Maintenance Depreciation PBIT Interest PBT Taxes @ 21% PAT CFAT (A + B)
1 $25,844 $1,800.00 $9,122.52 $18,521.48 $8,400.00 $10,121.48 $2,125.51 $7,995.97 $17,118.49
2 $25,844 $1,800.00 $9,122.52 $18,521.48 $5,958.00 $12,563.48 $2,638.33 $9,925.15 $19,047.67
3 $25,844 $1,800.00 $9,122.52 $18,521.48 $3,174.00 $15,347.48 $3,222.97 $12,124.51 $21,247.03
PVIF @ 8% for 1, 2 and 3 years
r = after tax cost of debt
t = time period
PV Factor 1/(1+.08)^t
Lease Method : CFAT
Year CFAT PV Factor PV(CFAT)
1 $19,908.00 0.9259259259 $18,433.33
2 $19,908.00 0.8573388203 $17,067.90
3 $24,908.00 0.793832241 $19,772.77
$55,274.01 A
Purchase Method:
Year CFAT PV Factor PV(CFAT)
1 $17,118.49 0.9259259259 $15,850.45
2 $19,047.67 0.8573388203 $16,330.31
3 $21,247.03 0.793832241 $16,866.58
$49,047.34 B
Firem should purchase Equipment since they will be saving $6,227
Total Cash saving A - B
-$6,226.67
Working notes
Year Annual Payment Principal Interest Interest Amount Principal component Year end Principal o/s
1 $25,844 60000 14% 8400 $17,444 $42,556
2 $25,844 $42,556 14% 5958 $19,886 $22,670
3 $25,844 $22,670 14% 3173.8 $22,670 -$0
Problem P17-9
a No. of Shares to be convereted 2.5 A
Current Stock Price $50.00 B
Conversion Value A * B
Conversion Value $125.00
b No. of Shares to be convereted 12.5 A
Current Stock Price $42.00 B
Conversion Value A * B
Conversion Value $525.00
c No. of Shares to be convereted 100 A
Current Stock Price $10.50 B
Conversion Value A * B
Conversion Value $1,050.00
Problem P18-1
a If Connors does not make the acquisition, the company's tax liability and earnings after taxes each year over the next 15 years can be calculated as follows:
Since Connors did not acquire Salines Boots, they wikll n ot be able to utilize Tax loss carryover $800,000.00
Tax Liability Taxable Income * Corporate TaX rate
Earning Before Tax (EBT) $280,000.00 A
Corporate Tax...