onrad Corporation plans to raise $8 million to pay off its existing short-term bank loan of $2.4 million and to increase total assets by $5,600,000. The bank loan bears an interest rate of 12 percent. The company's president owns 55% of the 4,000,000 shares of common stock and wishes to maintain control of the company. The company's tax rate is 21%. Balance sheet information is shown below. The company is considering two alternatives to raise the $8 million: (1) sell common stock at $20 per share, or (2) Sell bonds at a 12% coupon, each $1,000 bond carrying 25 warrants to buy common stock at $30 per share. Calculate the debt ratio under both alternatives Which alternative do you recommend and why? Current Liabilities $3,000,000 Common Stock, Par $0.50 2,000,000 Retained earnings 1,400,000 Total Assets $6,400,000 Total claims $6,400,000 Alternative 1: Common stock $20 Tax rate 35% # new shares 400,000 New financing $8,000,000 Par value per share $0.50 Existing Loan $2,400,000 Interest rate 12% Alternative 2: Debentures 12% Interest amount - old $288,000 Exercise price per warrant $30 Interest amount - new $960,000 # bonds to raise 4M 8,000 # new shares 200,000 President owns 55.0% warrants per bond 25 Shares outstanding 4,000,000 New money raised 6,000,000 Addition to par 100,000 Additional paid-in capital 5,900,000
Conrad Corporation plans to raise $8 million to pay off its existing short-term bank loan of $2.4 million and to increase total assets by $5,600,000. The bank loan bears an interest rate of 12 percent. The company's president owns 55% of the 4,000,000 shares of common stock and wishes to maintain control of the company. The company's tax rate is 21%. Balance sheet information is shown below.
The company is considering two alternatives to raise the $8 million: (1) sell common stock at $20 per share, or (2) Sell bonds at a 12% coupon, each $1,000 bond carrying 25 warrants to buy common stock at $30 per share.
Calculate the debt ratio under both alternatives
Which alternative do you recommend and why?
Current Liabilities | $3,000,000 | ||||
Common Stock, Par $0.50 | 2,000,000 | ||||
1,400,000 | |||||
Total Assets | $6,400,000 | Total claims | $6,400,000 | ||
Alternative 1: Common stock | $20 | Tax rate | 35% | ||
# new shares | 400,000 | New financing | $8,000,000 | ||
Par value per share | $0.50 | Existing Loan | $2,400,000 | ||
Interest rate | 12% | ||||
Alternative 2: Debentures | 12% | Interest amount - old | $288,000 | ||
Exercise price per warrant | $30 | Interest amount - new | $960,000 | ||
# bonds to raise 4M | 8,000 | ||||
# new shares | 200,000 | President owns | 55.0% | ||
warrants per bond | 25 | Shares outstanding | 4,000,000 | ||
New money raised | 6,000,000 | ||||
Addition to par | 100,000 | ||||
Additional paid-in capital | 5,900,000 |
Step by step
Solved in 2 steps with 1 images