Unit 6 HW

xlsx

School

Park University *

*We aren’t endorsed by this school

Course

620

Subject

Finance

Date

Apr 3, 2024

Type

xlsx

Pages

72

Uploaded by ggatotho816213

Report
Problem 27-6 Alternative A: Forgo the discount on its trade credit agreeme Alternative B: Alternative C: Which alternative is the cheapest source of financing for Hand-to-M Principal $10,000 Term of loan 30 Days in a year 365 Alternative A: Forego trade discount Credit Terms 2.00% Additional days 20 Interest rate per period 0.20% Annual rate 44.59% Alternative B: Borrow from Bank A APR 12.00% Compensating balance 5.00% Fee $100.00 Сomplete the steps below using cell references to given data or copy/paste a formula across a row or down a column, an absolu function is to be used, the directions will specify the use of that reference to the cell in which the data is found. Make your com directed, use the earliest appearance of the data in your formul The Hand-to-Mouth (H2M) is currently cash-constrained, and must They owe the supplier $10,000 with terms of 2/10 Net 40, so the su expires). Alternatively, they can pay the full $10,000 in one month Borrow the money needed to pay its supplier will require a (nointerest) compensating balan Because H2M has no cash, it will need to bor Borrow the money needed to pay its supplier has a 1% loan origination fee, which again H
Total borrowed $10,610.53 Interest paid -$78.78 Interest & fee paid $21.22 Periodic rate 0.21% Annual rate -3% Alternative C: Borrow from Bank B APR 15.00% Compensating balance 0.00% Origination fee 1.00% Fee $100.00 Total borrowed $10,100.00 Interest paid $101.00 Interest & fee paid 201.00 Periodic rate 2.00% Annual rate -3% Cheapest loan cost (0.03) This alternative is: Requirements 1. Start Excel - completed. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. In cell D17 , by using cell references, calculate the additional days o In cell D18 , by using cell references, calculate the implicit interest In cell D19 , by using cell references, calculate the annual cost of pa In cell D26 , by using cell references, calculate the total amount to b In cell D27 , by using cell references, calculate the interest paid for In cell D28 , by using cell references, calculate the sum of interest a In cell D29 , by using cell references, calculate the periodic rate by amount (1 pt.) . In cell D30 , by using cell references, calculate the annual rate for A In cell D37 , by using cell references, calculate the origination fee to In cell D38 , by using cell references, calculate the total amount to b
12. 13. 14. 15. 16. 17. 18. Save the workbook. Close the workbook and then exit Excel. Subm In cell D39 , by using cell references, calculate the interest paid for In cell D40 , by using cell references, calculate the sum of interest a In cell D41 , by using cell references, calculate the periodic rate by amount (1 pt.) . In cell D42 , by using cell references, calculate the annual rate for A In cell D44 , by using cell references and the function MIN , find the In cell D45 , select from the dropdown which alternative should be
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
ent, wait and pay the full $10,000 in one month. Mouth? 10 net 30 previous calculations. In some cases, a simple cell reference is all you need. To ute cell reference or a mixed cell reference may be preferred. If a specific Excel function. Do not type in numerical data into a cell or function. Instead, make a mputations only in the blue cells highlighted below. In all cases, unless otherwise las, usually the Given Data section. t make a decision about whether to delay paying one of its suppliers, or take out a loan. upplier will give them a 2% discount if they pay today (when the discount period when the invoice is due. H2M is considering three options: r today from Bank A, which has offered a one-month loan at an APR of 12%. The bank nce of 5% of the face value of the loan and will charge a $100 loan origination fee. rrow the funds to cover these additional amounts as well. r today from Bank B, which has offered a one-month loan at an APR of 15%. The loan H2M will need to borrow to cover.
of credit for Alternative A (1 pt.) . rate charged for the additional days of credit for Alternative A (1 pt.) . ayables for Alternative A (1 pt.) . borrow for Alternative B (1 pt.) . Alternative B (1 pt.) . and origination fee paid for Alternative B (1 pt.) . dividing the sum of interest and origination fee paid by the principal Alternative B (1 pt.) . o be paid for Alternative C (1 pt.) . borrow for Alternative C (1 pt.) .
mit the workbook as directed. Alternative C (1 pt.) . and origination fee paid for Alternative C (1 pt.) . dividing the sum of interest and origination fee paid by the principal Alternative C (1 pt.) . e cheapest loan cost (1 pt.) . chosen (1 pt.) .
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-1
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-3
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-10 Borrowed 10,000 Interest amount 400 Frequency 4times/yr Period 3years Interest rate 4.0% Effective annual rate 17.0%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-14 Period 3times/yr Face value 6,000,000 net 5,870,850 Interest expense 129,150 Interest rate 2.2% Effective annual rate 6.7%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem 28-9 a. If you pay no premium to buy TargetCo, what will your earnings per sh b. c. d. Your Company: Earnings per share $4.00 Shares outstanding 1,000,000 Price per share $40.00 Target: Earnings per share $2.00 Shares outstanding 1,000,000 Price per share $25.00 Your company has earnings per share of $4. It has 1 million shares outstanding price of $40. You are thinking of buying TargetCo, which has earnings per sha outstanding, and a price per share of $25. You will pay for TargetCo by issuing no expected synergies from the transaction. Сomplete the steps below using cell references to given data or previous ca cases, a simple cell reference is all you need. To copy/paste a formula acro column, an absolute cell reference or a mixed cell reference may be prefer function is to be used, the directions will specify the use of that function. D data into a cell or function. Instead, make a reference to the cell in which t your computations only in the blue cells highlighted below. In all cases, un use the earliest appearance of the data in your formulas, usually the Given Suppose you offer an exchange ratio such that, at current pre-announcem firms, the offer represents a 20% premium to buy TargetCo. What will y after the merger? What explains the change in earnings per share in part (a)? Are your sha worse off? What will your price-earnings ratio be after the merger (if you pay no pr compare to your P/E ratio before the merger? How does this compare to P/E ratio?
Total consolidated earnings $6,000,000 a. If you pay no premium to buy TargetCo, what will your earnings per sh Value of target company $25,000,000 Shares of acquirer issued 625,000 Total shares outstanding 1,625,000 New EPS $3.69 b. Premium 20% Purchase price $30.00 Value of target company $30,000,000 Shares of acquirer issued 750,000 Total shares outstanding 1,750,000 New EPS $3.43 c. Focusing on EPS alone cannot tell you whether they're better or worse o Is the statement above true or false? The statement is: 1.00 d. Acquirer's P/E ratio before 10.00 Acquirer's P/E ratio after 10.83 Target's P/E ratio before 12.50 Suppose you offer an exchange ratio such that, at current pre-announcem firms, the offer represents a 20% premium to buy TargetCo. What will y after the merger? What explains the change in earnings per share in part (a)? Are your sha worse off? What will your price-earnings ratio be after the merger (if you pay no pr compare to your P/E ratio before the merger? How does this compare to P/E ratio?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Requirements 1. Start Excel - completed. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 14. 15. 16. Save the workbook. Close the workbook and then exit Excel. Submit the In cell D20 , by using cell references, calculate the total consolidated ear In cell D24 , by using cell references, calculate the total value of Target c In cell D25 , by using cell references, calculate the number of shares that issue (1 pt.) . In cell D26 , by using cell references, calculate the total number of share merger (1 pt.) . In cell D27 , by using cell references, calculate the new EPS (1 pt.) . In cell D33 , by using cell references, calculate the new price per share o premium is paid (1 pt.) . In cell D34 , by using cell references, calculate the new total value of Ta In cell D35 , by using cell references, calculate the new number of shares to issue (1 pt.) . In cell D36 , by using cell references, calculate the new total number of s the merger (1 pt.) . In cell D37 , by using cell references, calculate the new EPS (1 pt.) . In cell F41 , select from the dropdown whether the statement given is tru In cell D45 , by using cell references, calculate the acquirer’s P/E ratio b In cell D46 , by using cell references, calculate the acquirer’s P/E ratio a In cell D47 , by using cell references, calculate Target company’s P/E ra pt.) .
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
hare be after the merger? g, each of which has a are of $2, 1 million shares g new shares. There are alculations. In some oss a row or down a rred. If a specific Excel Do not type in numerical the data is found. Make nless otherwise directed, n Data section. ment share prices for both your earnings per share be areholders any better or remium)? How does this o TargetCo’s pre-merger
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
hare be after the merger? off. ment share prices for both your earnings per share be areholders any better or remium)? How does this o TargetCo’s pre-merger
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
e workbook as directed. rnings (1 pt.) . company (1 pt.) . t the acquirer needs to es outstanding after the of the Target company if a arget company (1 pt.) . s that the acquirer needs shares outstanding after ue or false (1 pt.) . before the merger (1 pt.) . after the merger (1 pt.) . atio before the merger (1
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-2
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-4
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-9 EPS 3.99 3.62 Shares outstanding 1,100,000 1,800,000 Price/share 40 36 TargetCo EPS 1 0.91 TargetCo shares out 1,300,000 1,600,000 TargetCo price/share 29 28 New shares 942500 1,244,444 concolidated Earning 5689000 7,972,000 2,042,500 3,044,444 EPS after merger 2.79 2.62 premium 25% 22% 36.25 34.16 1,178,125 1,518,222 new EPS 2.50 2.40 P/E ratio after the merger 14.36 13.75 P/E ratio before the merger 10.03 9.94
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
TargetCo Premerger P/E ratio 29.00 30.77
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-13 NFF LE Price/share 66 16 number of shares 281,250,000 Worth 5,340,000,000 Price/share $ 18.99 Premerger value 4,500,000,000 synergies 840,000,000 Exchange ratio $ 0.29
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-16 Stock price 20 25 shares outstanding 4,000,000 12,000,000 value increase 30% 19% trigger 25% 25% Discount 60% 75% Threshold 25% 25% Number of new shares 3,000,000 a 9,000,000 price/share 8.00 6.25 1,000,000 3,000,000 7,000,000.00 21,000,000 % of ownership 14.29%b 14.29% 80,000,000 300,000,000 24,000,000 56,250,000 104,000,000 356,250,000 New stock price 14.86c 16.96 59,428,571 203,571,429 (5) (8.04)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
(5,142,857) - (24,107,143) 14.86 28.00 31.25 29.71 33.93 1.71 2.68
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-18 buy 50% ,@ $ 18.75 Srock price 15 15 shares outstanding 2.75 2.75 value increase 42% 42% control price 18.75 18.75 new value with 40% 58.575 buy $ 26 value of equity $ 33 $ 51.56 $ 7.01 price per share $ 11.93 The gain will be $ 7.01
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-14
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-16
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-4
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
27-1 27-6
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28-18
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
stock price 20 shares out 2 40 value increase 40% 140% offer 25 control 50% value of company 41.40 27-18 Loan 570000 interest 10.20% charges 1.02% Interest expense 58140 fee 5814 usable proceeds 564186 effective annual rate 11.3% 28-11
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Owns 4% destrpys 51 compensation inc 6 2.04 3.96 Loki Thor premium 31% price/share 54 $ 43.00 $ 56.33 1.04
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
raised 1,100,000 net proceeds 1,079,100 paying 20,900 1.937% 8.0%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Example a. Us Target EPS 3 3 Price/sh 38 26 Outstanding 1 1
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Mkt value 38 30 premium 18% 18% 18% premium 4.68 offer price 30.68 exchange ratio 0.81 1.81 a. price after merger 38.00 68.68 35.40 Pct target to us 0.7894737 New shares out 1.7894737 New EPS $ 3.35 New price/sh b $ 35.400 c $ 28.58 $ - d 9.93%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
EX 365 365 Supplier 11000 10000 discount 1.6% 2% Days 30 30 Implied interest 176 200 Rate for 30 days 1.63% 2.041% a APR 21.68% 27.86% balance 5.2% 5% charge 110 100 98.4% 98.0% Loan amt 11534 10421
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
11.70% 11.70% 11045 10000 10824 9800 2.04% 2.04% b Int for 30 days 27.87% 27.90% loan @ APR 14.70% 15% FEE 0.80% 1% loan amy 10911.29 9898.9899 11043.123 10021.032 10824 9800 2.02% 2.26% c 27.61% 31.17%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem Us Traget 3 3 44 21 1 1
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
44 21 22% 22% - 4.62 - 25.62 0.58 1.58 44.00 69.62 41.05 2.91 0.47727273 1.47727273 $ 4.06 $ 44.00 $ - $ 23.90 13.81%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
12.17 0.42% 27.44%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
-0.18% 28.08% 0.21% 30.96%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help