| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
| Operating Cash Flow | 3,812 | 4,299 | 5,295 | 5,923 | 6,611 | |
| Capital Spending | 1,272 | 1,247 | 1,197 | 1,844 | 1,423 | |
| Change in Net Working Capital | 1,248 | 1,321 | 2,052 | 1,837 | 1,195 | |
| Free Cash Flow: | 950 | 1,292 | 1,731 | 2,046 | 2,242 | 3,993 |
| PV of FCF: | 1,182 | 1,449 | 1,567 | 1,571 | 2,560 | |
| % Growth of Free Cash Flow: | 33.26% | Geometric Average | ||||
| Growing Annuity Growth (g) | 0.09978 | 30% of Analysis period Growth | ||||
| Horizon Period Growth (g) | 0.03326 | 10% of Analysis period Growth | ||||
| PV of Analysis Period: | 8,329 | A | ||||
| Initial Growing Annuity FCF | 4,391 | at t=6 | ||||
| Value of Growing Annuity | at t=5 | |||||
| PV of Growing Annuity Period | B | |||||
| Initial Horizon FCF: | at t=14 | |||||
| Value of Horizon: | at t=13 | |||||
| PV of Horizon Period: | C | |||||
| Total Value of Firm: | A+B+C | |||||
| Less Debt (@ t=0) | 4,200 | |||||
| Total Value to Shareholders: | ||||||
In: Finance
Question 1 (6pts). For the cash flows shown below, answer the following questions. (Assume MARR = 12%) (1) (2pts) Provide the equation using PW to find the ROR of the cash flow given. (2) (2pts) Decide whether the project is acceptable or not using RATE function in MS Excel. Provide the screenshot (3) (2pts) Decide whether the project is acceptable or not using IRR function in MS Excel. Provide the screenshot
|
Year |
Factor |
Amounts |
|
0 |
Investment ($) |
1,200,000 |
|
1-10 |
Revenue ($ per year) |
300,000 |
|
1-10 |
M&O cost ($ per year) |
100,000 |
|
10 |
Salvage ($) |
400,000 |
In: Finance
You are considering a project with an initial cash outlay of $80,000 and expected free cash flows of $20,000 at the end of each year for 6 years. The required rate of return for this project is 10 percent. a. What is the project’s payback period? b. What is the project’s NPV? c. What is the project’s PI? d. What is the project’s IRR? e. Indicate if the project should be accepted and why
In: Finance
Question: Both John and Mary are aged 20 now. John plans to contribute $100 per month in advance into his s... Both John and Mary are aged 20 now. John plans to contribute $100 per month in advance into his superannuation fund for 20 years and stop contributing thereafter. Mary plans to start contributiing $200 per month in advance into her superannuation fund at her 40th birthday until she retires. They both plan to retire at age 60. If the annual rate of return is 06.00%, what are the accumulated values of their superannuation accounts at retirement?
In: Finance
In: Finance
|
In the Ratios tab of the FSAR Excel Spreadsheet, complete the Short-Term Debt Paying Ratios, Asset Utilization or Turnover Ratios, and the Long-Term Solvency or Financial Leverage sections.
|
|||||||
| Ratios | Comments | ||||||
| Liquidity Ratios | Company | Competitor | Industry | ||||
| Short-Term Debt Paying Ratios | Year | Year | Year | ||||
| Working Capital | |||||||
| Current Ratio | |||||||
| Acid Test Ratio | |||||||
| Cash Ratio | |||||||
| Long-Term Solvency or Financial Leverage | |||||||
| Times Interested Earned | |||||||
| Fixed Charge Coverage | |||||||
| Debt Ratio | |||||||
| Debt: Equity Ratio | |||||||
| Asset Utilization or Turnover Ratios | |||||||
| Inventory turnover | |||||||
| Days Sales in Inventory | |||||||
| Receivables Turnover | |||||||
| Days Sales in Receivables | |||||||
| Operating Cycle | |||||||
In: Finance
2. Green Manufacturing, Inc., plans to announce that it will issue $2,000,000 of perpetual bonds and use these funds to repurchase equity. The bonds will have a 6-percent coupon rate. Green manufacturing currently is an all-equity firm. The current value of Green’s equity is $10,000,000 and there are 500,000 shares outstanding. After the sale of bonds and share repurchase, Green will maintain the new capital structure indefinitely. Under its current capital structure the expected annual pretax earnings for Green are $1,500,000, and these earnings are expected to remain constant into the foreseeable future. Green is in the 40-percent tax bracket.
In: Finance
In: Finance
Bond 1 has a 10% annual coupon rate, $1000 maturity value, n = 5 years, YTM = 10% (pays a $100 annual coupon at the end of each year and $1,000 maturity payment at maturity at the end of year 5). Bond 2 is a zero coupon bond with a $1000 maturity value, and n = 5years; YTM= 10%. (has no coupon payments; only a $1,000 maturity payment paid at maturity at the end of year 5).
What is the price, duration, and modified duration of both bonds?
In: Finance
Calculate the value of a bond that is expected to mature in 13 years with a 1,000 face value. The interest coupon rate is 8%, and the required rate of return is 10%. Interest is paid anually. State whether the bond is selling at a premium or at a discount.
In: Finance
In: Finance
PPG Industries is considering the purchase of a new machine to produce outdoor paint. Machine A costs $3,150,000 and will last for six years. Variable costs are 37 percent of sales, and fixed costs are $290,000 per year. Machine B costs $5,377,000 and will last for nine years. Variable costs for this machine are 32 percent of sales and fixed costs are $210,000 per year. The sales for each machine will be $11.8 million per year. The required return is 10 percent, and the tax rate is 23 percent. Both machines will be depreciated on a straight-line basis to 0 over the duration of the project (machine A over 6 years; machine B – 9 years.). Both machines will be worthless at the end of the project. The company plans to replace the machine when it wears out. Based on costs, which machine should the company choose and why? Please use excel if possible
In: Finance
|
Taco Salad Manufacturing, Inc., plans to announce that it will issue $2.15 million of perpetual debt and use the proceeds to repurchase common stock. The bonds will sell at par with a coupon rate of 6 percent. The company is currently all-equity and worth $6.62 million with 198,000 shares of common stock outstanding. After the sale of the bonds, the company will maintain the new capital structure indefinitely. The annual pretax earnings of $1.39 million are expected to remain constant in perpetuity. The tax rate is 22 percent. |
| a. |
What is the expected return on the company’s equity before the announcement of the debt issue? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) |
| b. | What is the price per share of the company's equity? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) |
| d. | What is the company’s stock price per share immediately after the repurchase announcement? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) |
| e-1. | How many shares will the company repurchase as a result of the debt issue? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) |
| e-2. | How many shares of common stock will remain after the repurchase? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) |
| g. | What is the required return on the company’s equity after the restructuring? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. |
In: Finance
Route Canal Shipping Company has the following schedule for
aging of accounts receivable:
|
Age of Receivables |
|||||
| (1) | (2) | (3) | (4) | ||
| Month of Sales |
Age of Account |
Amounts | Percent of Amount Due |
||
| April | 0–30 | $ | 156,240 | _______ | |
| March | 31–60 | 78,120 | _______ | ||
| February | 61–90 | 117,180 | _______ | ||
| January | 91–120 | 39,060 | _______ | ||
| Total receivables | $ | 390,600 | 100% | ||
a. Calculate the percentage of amount due for each
month.
b. If the firm had $1,512,000 in credit sales over
the four-month period, compute the average collection period.
Average daily credit sales should be based on a 120-day
period.
c. If the firm likes to see its bills collected in
36 days, should it be satisfied with the average collection
period?
Yes
No
d. Disregarding your answer to part c and
considering the aging schedule for accounts receivable, should the
company be satisfied?
Yes
No
In: Finance
A pension fund manager is considering three mutual funds. The first is a stock fund, the second is a long-term government and corporate bond fund, and the third is a T-bill money market fund that yields a rate of 8%. The probability distribution of the risky funds is as follows:
| Expected Return | Standard Deviation | |||||
| Stock fund (S) | 21 | % | 28 | % | ||
| Bond fund (B) | 12 | 18 | ||||
The correlation between the fund returns is 0.09.
a-1. What are the investment proportions in the minimum-variance portfolio of the two risky funds. (Do not round intermediate calculations. Enter your answers as decimals rounded to 4 places.)
a-2. What is the expected value and standard deviation of its rate of return? (Do not round intermediate calculations. Enter your answers as decimals rounded to 4 places.)
PLEASE SHOW ALL WORK INCLUDING ALGEBRA STEPS WHEN SOLVING Ws EQUATION THANK YOU
In: Finance