attacted is the corpate finance assignment that needs to be done on one excel sheet but using different tabs for each problem

1 answer below »

View more »
Answered 5 days AfterFeb 25, 2024

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
20 Votes
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...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
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
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30