Scribd Logo
Upload

Welcome to Scribd!

  • Latihan Soal Manajemen Keuangan

    Uploaded by

    Akuntansi Balance
    28 views5 pages
    This document contains calculations of weighted average cost of capital (WACC) for different capital structures both before and after tax. It considers debt, preferred stock, and new common stock. For debt, the cost is 5.13% after tax. For preferred stock, the cost is 4.67% after tax. For common stock, the cost is 8.98% after tax. The overall WACC is lowest at 6.97% on an after-tax basis considering all three sources of capital.

    Original Description:

    soal dan jawaban manajemen keuangan

    Original Title

    latihan soal manajemen keuangan

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains calculations of weighted average cost of capital (WACC) for different capital structures both before and after tax. It considers debt, preferred stock, and new common stock. For debt, the cost is 5.13% after tax. For preferred stock, the cost is 4.67% after tax. For common stock, the cost is 8.98% after tax. The overall WACC is lowest at 6.97% on an after-tax basis considering all three sources of capital.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    28 views5 pages

    Latihan Soal Manajemen Keuangan

    Uploaded by

    Akuntansi Balance
    This document contains calculations of weighted average cost of capital (WACC) for different capital structures both before and after tax. It considers debt, preferred stock, and new common stock. For debt, the cost is 5.13% after tax. For preferred stock, the cost is 4.67% after tax. For common stock, the cost is 8.98% after tax. The overall WACC is lowest at 6.97% on an after-tax basis considering all three sources of capital.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    AFTER TAX EX PREFFERED

    jenis proporsi biaya modal WACC 40%


    DEBT 40% 3.59% 1.44% 10%
    PREFFERED STOCK 10% 9.09% 0.91% 50%
    NEW COMMON STOCK 50% 10.47% 5.24%
    TOTAL 7.58%

    BEFORE TAX
    jenis proporsi biaya modal WACC
    DEBT 40% 5.98% 2.39%
    PREFFERED STOCK 10% 9.09% 0.91%
    NEW COMMON STOCK 50% 8.93% 4.47%
    TOTAL 7.77%

    AFTER TAX ALL


    jenis proporsi biaya modal WACC
    DEBT 40% 3.59% 1.44%
    PREFFERED STOCK 10% 5.45% 0.55% 0.054540
    NEW COMMON STOCK 50% 5.36% 2.68%
    TOTAL 4.66%

    P9-19
    DEBT
    i 8% 80
    n 20
    disc 30
    flotation cost 30
    par value 1000

    kd 83 0.08556701030928
    970 8.56% betul
    after tax 0.05134 5.13%

    b. PREFFERED STOCK
    PAR 95
    NET 95-5 90 NP
    DP 7 7.6

    PS= 0.077778 7.78% 8.44


    AFTER TAX 0.046667 4.67%

    b. PREFFERED STOCK #2
    PAR 95
    NET 95-5 90 NP
    DP 7 7.60 PAKE 8%
    PS= 0.077778 7.78% 0.084444 8.44%
    AFTER TAX 0.046667 4.67% 0.050667 5.07%

    C. COMMON STOCK
    D 7
    PAR 90
    FLO 5
    UNDERPRICE 7
    NET PROCEED 78
    G 6% 0.06

    CS 0.089744 0.06
    0.149744 14.97% bener
    AFTER TAX 0.089846 8.98%

    D. WACC
    BEFORE TAX
    jenis proporsi biaya modal WACC
    DEBT 30% 5.13% 1.54%
    PREFFERED STOCK 20% 8.44% 1.69%
    COMMON STOCK 50% 14.97% 7.49%
    TOTAL 10.72%

    AFTER TAX AFTER TAX EX PREFFERED


    jenis proporsi biaya modal WACC jenis proporsi
    DEBT 30% 5.13% 1.54% DEBT 30%
    PREFFERED STOCK 20% 4.67% 0.93% PREFFERED 20%
    COMMON STOCK 50% 8.98% 4.49% COMMON S 50%
    TOTAL 6.97% TOTAL

    BEFORE TAX
    jenis proporsi biaya modal WACC
    DEBT 30% 8.56% 2.57%
    PREFFERED STOCK 20% 8.44% 1.69% PAKE 7.6
    COMMON STOCK 50% 14.97% 7.49%
    TOTAL 11.74%

    AFTER TAX
    jenis proporsi biaya modal WACC
    DEBT 30% 5.13% 1.54%
    PREFFERED STOCK 20% 5.07% 1.01% PAKE 7.6
    COMMON STOCK 50% 8.98% 4.49%
    TOTAL 7.05%
    1,000,000
    2,500,000 400,000
    10,000,000 100,000
    2,000,000 500,000

    4,500,000,000.00
    7,500,000,000.00

    100000
    56666.6666666667
    156666.666666667
    1850000
    925000
    0.16936936936937
    0.10162162162162
    10.16% 1,030,000
    15%
    154,500
    120000
    8000
    108000
    1880000
    940000
    0.114893617021277
    11.49%
    0.0689
    6.89%
    EX PREFFERED
    biaya modal WACC
    5.13% 1.54%
    8.44% 1.69%
    8.98% 4.49%
    TOTAL 7.72%
    850000
    56666.67
    156666.7

    150000
    880,000

    You might also like