Finance Exam 100% Correct
___You plan on sending your three children to college and your first child will begin school in exactly 10 years at which point you have to pay $45,000. Tuition will then grow at the rate of 3%. If your second child will start exactly two years after the first, and the third starts two years after the second how much will you have to put into your account monthly if your account pays 12% compounded annually? Assume that your first deposit is made today and your last deposit is made one month before you must pay your first tuition payment.
Now we want to have 408,336.18 in your account by the end of year 10. Recall that we are making monthly payments so we need to get a monthly EPR. The APR of a rate compounded annually is the same as the EAR.
___You are saving for the college education of your two children. One child will enter college in 5 years, while the other child will enter college in 7 years. College costs are currently $10,000 per year and are expected to grow at a rate of 5 percent per year. All college costs are paid at the beginning of the year. You assume that each child will be in college for four years. You currently have $50,000 in your educational fund. Your plan is to contribute a fixed amount to the fund over each of the next 5 years. Your first contribution will come at the end of this year, and your final contribution will come at the date at which you make the first tuition payment for your oldest child. You expect to invest your contributions into various investments which are expected to earn 8 percent per year. How much should you contribute each year in order to meet the expected cost of your children’s education?
–
Find PV of college costs in Year 5:
Find FV of educational fund in 5 years:
Now, find net amount needed in Year 5:
Finally, find PMT needed to accumulate $21,775.10 in Year 5:
___A firm is considering investing in a project. The cost the project is $100,000. The project will pay out $20,000 in year 1; $70,000 in year 2; $40,000 in year 3; $50,000 in year 4; and $30,000 in year 5. The project is scale enhancing.
–The firm issues only zero coupon bonds. It has 5 year zero coupon bonds outstanding, and these are the only type of bonds that it will issue in the future. Floatation costs on the bonds are 9%. The firm’s tax rate is 34%.
–The firm paid out $1,500,000 in dividends last year out of $5,000,000 of net income available to common stockholders. The book value of total owner’s equity is $25,000,000. Floatation costs on the firms common stock is 12%. The firm will have enough from retained earnings that it need not issue new shares.
Shares outstanding | Market Value | Book Value | Price | Weight | |
Bonds | 10,000 | 6,410,500 | 5,000,000 | 641.05 | 18.91% |
Preferred Stock($100 par) | 100,000 | 12,500,000 | 10,000,000 | 125 | 36.86% |
Common Stock | 250,000 | 15,000,000 | 15,000,000 | 60 | 44.23% |
33,910,500 | 1 |
2) NP=
3) D=M×DR=100×0.1=10 NP= (1-F) =125(1-0.07) =116.25 ===8.6%
4) =Total Dividends at T=0/Shares Outstanding = 1,500,000/250,000 = 6
ROE= == → r===0.7 → g=ROE × r= × 0.7= 0.233
5) WACC=
6) PV=
7) NPV=
8) so Accept
9) New MVE=
10) New Price=
___The project is pays an indefinite stream of cash flows of $1,000,000 per year. The cost of the project is $15,000,000. D=3 E=5 FC%=0.14 SO=200,000 Common Equity=Book value
–The firm’s common stock is currently selling for $56, last year the firm paid a dividend of $3 per share. The book value of shareholder’s equity is $5,000,000. The firm’s earning per share was $5. The firm’s floatation cost for common equity is 14%. The firm has 200,000 shares of common shares outstanding. The firm will not have to issue new common equity.
–The firm pays out 12% dividends on its preferred stock. Floatation costs are $3 per share. The price of the firm’s preferred stock is $30 per share. DR=0.12 FC=3
–The firm’s 10 year zero coupon bonds are currently selling for $678 and the firm has a 35% marginal tax rate and a 25% average tax rate. T=0.35
Book Value | Market Value | Price | Weight | |
Bonds | 3,000,000 | 3,500,000 | 678 | 21.88% |
Preffered Stock($25 par) | 2,500,000 | 2,500,000 | 30 | 15.62% |
Common Stock | 2,500,000 | 10,000,000 | 56 | 62.5% |
16,000,000 | 1 |
2) NP=
3) D=
4) ROE=
5) WACC=
6) PV=
7) NPV=
8) so Reject
9) New MVE=
10) New Price=
___There are three securities that you can either buy or sell. Security A pays out $250 every month indefinitely with the first payment made two months from today. Security B pays out $250 every month indefinitely with the first payment starting 62 periods from today. Security C pays out 250 starting two months from now with the last payment made in month 61. If security A and B are fairly priced and security C sells for $3500, what should you do and why? Assume that you can earn 12% compounded annually on similar investments.
–First, we must get the effective periodic rate (EPR). Recall an APR that is annually compounded is exactly equal to its EAR.
EPR = = = 0.00949 If security is fairly priced then Market Value = Present Value
A: First cash flow is at time 2, therefore we can either use the Regular Perpetuity Present Value formula (will give price at time 1) or the Perpetuity Due Present Value formula (will give price at time 2). In this case we will use the regular perpetuity formula.
(A)= = = 26,346.87
However we need the present value at time 0 not at time 1. So we utilize the following:
(A)= ==26,099.22 =
B: First cash flow is received at time 62, so we will price as of time 61.
(B)= = = 26,346.87
However we need the present value at time 0 not at time 61. So we utilize the following
(B)= ==14,809.40 =
C: (C) =PMT× = 250× = 11,396.95
(C)= ==11,289.82 > so C is underpriced Buy C Sell A Buy B
___A 4 year bond has a coupon rate of 12% and its yield to maturity is 13%. What is the price of the bond? What is the Macaulay duration of the bond? What is the modified duration of the bond? If the yield-to maturity changes to 15% what is the estimated new price of the bond? Is this a good estimate?
Period | Coupon | Payment | Discount Factor | Present Value | Weight | Weight*Period |
1 | 60 | 60 | 0.93897 | 56.33803 | 0.05811 | 0.05811 |
2 | 60 | 60 | 0.88166 | 52.89956 | 0.05456 | 0.10912 |
3 | 60 | 60 | 0.82785 | 49.67095 | 0.05123 | 0.15369 |
4 | 60 | 60 | 0.77732 | 46.63939 | 0.04810 | 0.19242 |
5 | 60 | 60 | 0.72988 | 43.79285 | 0.04517 | 0.22584 |
6 | 60 | 60 | 0.68533 | 41.12005 | 0.04241 | 0.25447 |
7 | 60 | 60 | 0.64351 | 38.61037 | 0.03982 | 0.27876 |
8 | 60 | 1060 | 0.60423 | 640.48506 | 0.66060 | 5.28477 |
969.56 | 1 | 6.56 |
___Below is the distribution of returns for two stocks. In a world in which you can only hold one security which is the better investment and why?
Now assume that you can hold any combination of securities. Furthermore, the beta for Stock A is .8, the Beta for stock B is .4, expected inflation is 1.1%, and the real rate of return is 1.1%. The market risk premium is 4%.
State of the Economy | Probability | Stock A Returns | Stock B Returns | P*A | A^2 | P*A^2 | P*B | B^2 | P*B^2 |
Recession | 30%(0.3) | -10% | 1% | -3 | 100 | 30 | 0.3 | 1 | 0.3 |
Moderate | 20%(0.2) | 5% | 2% | 1 | 25 | 5 | 0.4 | 4 | 0.8 |
Boom | 50%(0.5) | 18% | 5% | 9 | 324 | 162 | 2.5 | 25 | 12.5 |
3.2 | 13.6 |
A | B | |
7% | 3.20% | |
12.17% | 1.83% |
___A Company just declared earnings of $1,000,000. Its earnings will grow 40% in year 1, 35% in year 2, 55% in year 3, 20% in year 4, and 5% thereafter. If the company has a payout ratio of 40% and a required rate of return of 14% what is the value of the stock today? (12 Points) What is the value of the stock at the end of year 10? Assume that there are 250,000 shares outstanding.
You can only do this over the constant growth period
___Balance Sheet
2006 200
Cash 104 160 Income Statement 2007
Accounts Receivable 455 688 Net Sales 1509
Inventory 553 555 Cost of Goods Sold 750
Total Current Assets 1112 1403 Depreciation 65
Net Plant Property and Equipment 1644 1709 Interest Paid 70
Total Assets 2756 3112 Taxable Income 624
Accounts Payable 232 266 Taxes 212
Notes Payable 196…