Project Management Chapter 10 THE COST OF CAPITAL math solutions

© All Rights Reserved

7 views

Project Management Chapter 10 THE COST OF CAPITAL math solutions

© All Rights Reserved

- SOAL MANKEU1-5
- Chap 012
- Finance
- CBCS -MBA -2016 I & II sem MBA.doc
- Answers Practice1
- FINC 800Presentation
- Rw j Chapter 14 Problem Solutions
- Shpenzimet Kapitale - Cost of Capital
- AutoPista Mathematics
- Cash
- MINI CASE OF COST OF CAPITAL.pptx
- Secretary Address ABE
- Mariott Valuation in Corporate Finance
- Cfefd Exam Am
- The Cost of Capital
- The Weighted Average Cost of Capital is Not Quite Right- Reply to M. Pierru
- FM THEORY
- ACF Report
- Cost of Capital
- ch12solns

You are on page 1of 4

1(a) Define rD as the pre-tax cost of debt. Using the approximate yield formula, rD can

be calculated as follows:

14 + (100 108)/10

rD = ------------------------ x 100 = 12.60%

0.4 x 100 + 0.6x108

2. Define rp as the cost of preference capital. Using the approximate yield formula rp

can be calculated as follows:

9 + (100 92)/6

rp = --------------------

0.4 x100 + 0.6x92

+ 0.6 x 18%

= 14.18%

(using SML equation)

Pre-tax cost of debt = 14%

After-tax cost of debt = 14% x (1 0.35) = 9.1%

Debt equity ratio = 2:3

WACC = 2/5 x 9.1% + 3/5 x 18.4%

= 14.68%

5. Given

0.5 x 14% x (1 0.35) + 0.5 x rE = 12%

Therefore rE 14.9%

Using the SML equation we get

11% + 8% x = 14.9%

where denotes the beta of Azeezs equity.

Solving this equation we get = 0.4875.

6 (a) The cost of debt of 12% represents the historical interest rate at the time the debt was

originally issued. But we need to calculate the marginal cost of debt (cost

of raising new debt); and for this purpose we need to calculate the yield to

maturity of the debt as on the balance sheet date. The yield to maturity will not

be equal to 12% unless the book value of debt is equal to the market value of

debt on the balance sheet date.

(b) The cost of equity has been taken as D1/P0 ( = 6/100) whereas the cost of equity is

(D1/P0) + g where g represents the expected constant growth rate in dividend per share.

7. The book value and market values of the different sources of finance are

provided in the following table. The book value weights and the market value

weights are provided within parenthesis in the table.

(Rs. in million)

Source Book value Market value

Equity 800 (0.54) 2400 (0.78)

Debentures first series 300 (0.20) 270 (0.09)

Debentures second series 200 (0.13) 204 (0.06)

Bank loan 200 (0.13) 200 (0.07)

Total 1500 (1.00) 3074 (1.00)

8.

(a) Given

rD x (1 0.3) x 4/9 + 20% x 5/9 = 15%

rD = 12.5%,where rD represents the pre-tax cost of debt.

(b) Given

13% x (1 0.3) x 4/9 + rE x 5/9 = 15%

rE = 19.72%, where rE represents the cost of equity.

= 3.00 / 30.00 + 0.05

= 15%

(a) The first chunk of financing will comprise of Rs.5 million of retained earnings

costing 15 percent and Rs.25 million of debt costing 14 (1-.3) = 9.8 percent.

The second chunk of financing will comprise of Rs.5 million of additional equity

costing 15 percent and Rs.2.5 million of debt costing 15 (1-.3) = 10.5 percent.

5/7.5 x 15% + 2.5/7.5 x 9.8% = 13.27%

The marginal cost of capital in the second chunk will be :

5/7.5 x 15% + 2.5/7.5 x 10.5% = 13.50%

(i) The net realisation per share will be Rs.25, after floatation costs, and

(ii) The planned investment of Rs.15 million is inclusive of floatation costs

rE = D1/PO + g

= 1.50 / 20.00 + 0.07 = 14.5%

The cost of preference capital, using the approximate formula, is :

11 + (100-75)/10

rE = = 15.9%

0.6x75 + 0.4x100

The pre-tax cost of debentures, using the approximate formula, is :

13.5 + (100-80)/6

rD = = 19.1%

0.6x80 + 0.4x100

19.1 (1-tax rate) = 19.1 (1 0.5)

= 9.6%

The post-tax cost of term loans is

12 (1-tax rate) = 12 (1 0.5)

= 6.0%

The average cost of capital using book value proportions is calculated below:

cost Rs. in million proportion (1) & (3)

(1) (2) (3)

Equity capital 14.5% 100 0.28 4.06

Preference capital 15.9% 10 0.03 0.48

Retained earnings 14.5% 120 0.33 4.79

Debentures 9.6% 50 0.14 1.34

Term loans 6.0% 80 0.22 1.32

360 Average cost 11.99%

capital

The average cost of capital using market value proportions is calculated below :

cost Rs. in million

(1) (2) (3) (1) & (3)

Equity capital

and retained earnings 14.5% 200 0.62 8.99

Preference capital 15.9% 7.5 0.02 0.32

Debentures 9.6% 40 0.12 1.15

Term loans 6.0% 80 0.24 1.44

capital

11.

(a) WACC = 1/3 x 13% x (1 0.3)

+ 2/3 x 20%

= 16.37%

= 1/3 x 3% + 2/3 x 12%

= 9%

(c) NPV of the proposal after taking into account the floatation costs

= 130 x PVIFA (16.37%, 8) 500 / (1 - 0.09)

= Rs.8.51 million

- SOAL MANKEU1-5Uploaded byiwak_phe
- Chap 012Uploaded bysueern
- FinanceUploaded byPhaniraj Lenkalapally
- CBCS -MBA -2016 I & II sem MBA.docUploaded bypradeep
- Answers Practice1Uploaded byhelal uddin
- FINC 800PresentationUploaded bynguyen_tridung2
- Rw j Chapter 14 Problem SolutionsUploaded byAlexandro Lai
- Shpenzimet Kapitale - Cost of CapitalUploaded byBujar Morina
- AutoPista MathematicsUploaded byKirti Vohra
- CashUploaded byHiển Hồ
- MINI CASE OF COST OF CAPITAL.pptxUploaded byjalpa
- Secretary Address ABEUploaded byMorgan Manning
- Mariott Valuation in Corporate FinanceUploaded byRasheeq Rayhan
- Cfefd Exam AmUploaded bymeastroccsm
- The Cost of CapitalUploaded byGaurav Gangwar Surya
- The Weighted Average Cost of Capital is Not Quite Right- Reply to M. PierruUploaded byZorba Bin
- FM THEORYUploaded bysrikant
- ACF ReportUploaded byAhmed Abdel-Fattah
- Cost of CapitalUploaded byMonoarul Islam Jawad
- ch12solnsUploaded byRizal
- evamUploaded bymeenudarak
- How Important is Finance to a CompanyUploaded byHND Assignment Help
- Final Valuation Report GSUploaded byGennadiy Sverzhinskiy
- Are analysts' cash flow forecast useful ?Uploaded byNastiti Mintje
- ET ZC414-L12.pptxUploaded bymohimran2002
- PQ.docxUploaded byAniqa Ashraf
- VALUING ACQUISITIONS IN EMERGING MARKETS: AN EXTREME SCENARIO FRAMING APPROACHUploaded byAlejandra Salinas
- WCMUploaded bytrump
- Acquistion checklist SMEUploaded bySpmlboy
- Blue Nile Investment ThesisUploaded byzenflesh

- Babylon Garments internship report brac universityUploaded byzordan rizvy
- assignment3_0 ForcastingUploaded byzordan rizvy
- Project Management Chapter 10 THE COST OF CAPITAL math solutionsUploaded byzordan rizvy
- Place Branding of Cox’s Bazar - Final Term PaperUploaded byzordan rizvy
- Ch5 SolutionUploaded byzordan rizvy
- ANALYSIS OF OPTION COMBINATION STRATEGIESUploaded byzordan rizvy
- 3rd Consolidated Statement-2011 al arafah islami bankUploaded byzordan rizvy

- 3-3 Adding and Subtracting DecimalsUploaded byThe Isabelina Official
- diversity-in-practice-tipsheet-2Uploaded byapi-326652861
- TechSpace [Vol-4, Issue-03].pdfUploaded byThit Htoo Lwin
- MAERSK LUploaded byAbhishek Kumar
- Language Development ChartUploaded byPsih Laura Trifu
- 8.Dissolved OxygenUploaded byvishnukesavieam
- Cosmopoliton Group ScriptUploaded byRaktim
- Management PatientUploaded byanggun
- Planning and Scheduling - CPMUploaded byTeguh Setyo Purwanto
- Slavoj Zizek Master Class on Jacques LacanUploaded byzizek
- Paper39.pdfUploaded byKumar Naveen
- Raj YogaUploaded bySunil Kumar Malik
- PMA8000B IM EnhancedUploaded byGeorge Meier
- 2017 Form 760 InstructionsUploaded byicanadaa
- Managing Traumatic Stress DpsUploaded byrimpa29
- OceansUploaded byMohomed Arshad
- AR DJP 2012-Eng (Lowres)Uploaded byHenry
- Human Resource Management at Sitara Energy Limited (2)Uploaded bysf2244
- Eastern Bloc Model of Development in UWW WarhawksUploaded byDJ
- Concept of Job AnalysisUploaded byraazoo19
- Class Observation ChecklistUploaded byAnna Junio
- CV Angga AprilianUploaded byAngga Aprilian
- survey of contemporary literature essay 1Uploaded byapi-348333508
- microscopehistory.pptUploaded byanna
- engine-function-module.pdfUploaded byAutoTotal Nafta Y Diesel
- Rma Bfp HospitalUploaded byEdric Cyril Araneta
- Market Opportunity in KashmirUploaded byHussain1006
- Anti-Aircraft Journal - Oct 1950Uploaded byCAP History Library
- 10.1098@rspa.2016.0263.pdfUploaded byDaniela Jara
- De Thi TS Lop 10 THPT Chuyen Le Quy Don Mon Anh Nam Hoc 2016 2017 Part01Uploaded byLê Trung Kiên