Examen
FIN3701 EXAM PACK 2023
- Grado
- Institución
FIN3701 EXAM PACK 2023
[Mostrar más]Vista previa 4 fuera de 117 páginas
Vista previa 4 fuera de 117 páginas
Añadir al carrito
Añadir al carrito
1 revisar
Por: mkhebesinomvuyo • 6 meses hace
These are very old question paper nothing from 2020 up wards. I don't recommend it
Vendedor
Seguir
smillanih
Comentarios recibidos
Vista previa del contenido
[Date]FIN3701
EXAM
PACK 2023
QUESTIONS AND ANSWERS
[Author name]
[COMPANY NAME]
,Suggested Solutions: May/June
2019
QUESTION 1 (20 MARKS)
1.1)
Initial Investment Outlay for new machine
Existing Machine New Machine
Book Value = (350000-((350000/5) *4) =70 000 Installed Cost = R750 000
Loss = SP – BV = (R70 000 – R70 000) = 0
Tax Benefit = (0 X 0.28) = 0
Net Working Capital = 7000
Initial Investment
Installed Cost of proposed machine
Cost of proposed machine (R750 000)
+ Installation Costs (R20 000)
Total installed cost – New Machine
(Depreciable Value) (R770 000)
-After Tax Proceeds (Old)
Proceeds from sale of present machine R70 000
-Tax on sale of present machine 0
Total after tax proceeds – Old Machine R70 000
Change in net working-capital R7 000
Initial Investment R693 000
,Suggested Solutions: May/June
2019
1.2)
Current Machine New Machine Incremental
CF
Sales (18*6600) and R118 800 R130 062.24 R11 262.24
(16.56*7854)
-Variable Costs (@12%) (R14 256) (R15 607.47) (R1 351.47)
-Fixed Costs (0.15*Dpn) (R10 500) (R11 550) (R1 050)
EBDIT R94 044 R102 904.77 R8 860.77
-Depreciation R(70 000) (R77 000) (R7 000)
EBIT R24 044 R25 904.77 R1 860.77
-Tax @ 28% R(6 732.32) R(7 897.34) (R521.02)
NOPAT R17 311.68 R18 651.44 R1 339.76
+Depreciation R70 000 R77 000 R7 000
Cash Flow R87 311.68 R95 651.44 R8 339.75
1.3) TCF = Selling Price – Tax Liability = 70 000 – 0 = 70 000
1.4) CFo = -693 000
Cf1 = 8 339.75
Cf2 = 95 651.43
Cf3 = 95 651.43
Cf4 = 95 651.43
Cf5 = 95 651.43
Cf6 = 95 651.43
Cf7 = 95 651.43
Cf8 = 95 651.43
Cf9 = 95 651.43
Cf10 = 95 651.43 + 0 (TCF)-7000(change in WC)
I/Y = 10%
NPV = -187 336.43
The new project has a negative NPV, hence it is not advisable
QUESTION 2 (15 MARKS)
, Suggested Solutions: May/June
2019
2.1
Cost of Retained Earnings:
𝐷1 1.26(1.06)
𝑃0 = ⇒ 40 =
𝑟−𝑔 𝑟 − 0.06
40𝑟 − 2.4 = 1.3356
40𝑟 = 3.7356
𝑟 = 0.09339
∴ 𝒓 = 𝟗. 𝟑𝟒%
(It is not necessary to adjust the cost of retained earnings for flotation costs because by
retaining earnings, the firm “raises” equity capital without incurring these costs.
Cost of New Ordinary Shares:
𝐷1
𝑃0 − 𝐹𝑐 =
𝑟−𝑔
Making r the subject of the formula gives:
𝐷1 1.26(1.06)
𝑟= +𝑔 = + 0.06 = 𝟏𝟎. 𝟒𝟓%
𝑃0 − 𝐹𝑐 40 − 10
Cost of Preference shares:
𝐷1
𝑃0 =
𝑟−𝑔
Since the preference dividend does not grow, 𝑔 = 0
Long Term Debt:
FV=1000, PMT=0.1*1000=100, N=5, PV=-1200, P/YR=1, YTM=? 5.34%
After Tax Cost of Debt :
2.2
Los beneficios de comprar resúmenes en Stuvia estan en línea:
Garantiza la calidad de los comentarios
Compradores de Stuvia evaluaron más de 700.000 resúmenes. Así estas seguro que compras los mejores documentos!
Compra fácil y rápido
Puedes pagar rápidamente y en una vez con iDeal, tarjeta de crédito o con tu crédito de Stuvia. Sin tener que hacerte miembro.
Enfócate en lo más importante
Tus compañeros escriben los resúmenes. Por eso tienes la seguridad que tienes un resumen actual y confiable. Así llegas a la conclusión rapidamente!
Preguntas frecuentes
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
100% de satisfacción garantizada: ¿Cómo funciona?
Nuestra garantía de satisfacción le asegura que siempre encontrará un documento de estudio a tu medida. Tu rellenas un formulario y nuestro equipo de atención al cliente se encarga del resto.
Who am I buying this summary from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller smillanih. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy this summary for 2,26 €. You're not tied to anything after your purchase.
Can Stuvia be trusted?
4.6 stars on Google & Trustpilot (+1000 reviews)
45,681 summaries were sold in the last 30 days
Founded in 2010, the go-to place to buy summaries for 15 years now
Vistos recientemente
Notas de lectura ·
El entorno empresarial
Resumen ·
Biology Revision Notes
