
Respuesta :
Answer:
PV of tax shield 52276.75
Δ52276.75 in the company's value
Explanation:
Modigliani Miller proposition1 with taxes:
[tex]V_u + PV_{taxshield} = V_l[/tex]
We have to calculate the interest expense for the loan, then apply the tax shield and calculate the present value
beginning  Principal payment  Interest  ending
1,830,000 Â 228,750 Â 36,600 Â 1,601,250
1,601,250 Â 228,750 Â 32,025 Â 1,372,500
1,372,500 Â 228,750 Â 27,450 Â 1,143,750
1,143,750 Â 228,750 Â 22,875 Â 915,000
915,000 Â 228,750 Â 18,300 Â 686,250
686,250 Â 228,750 Â 13,725 Â 457,500
457,500 Â 228,750 Â 9,150 Â 228,750
228,750 Â 228,750 Â 4,575 Â - Â
                164,700 Â
Next we calculate the tax shields:
Interest tax shield
36600 12810
32025 11208.75
27450 9607.5
22875 8006.25
18300 6405
13725 4803.75
9150 3202.5
4575 1601.25
Next the present value of the tax shield
the first for are for the first year
and the next for, for the second year.
           year 1 year 2
Q1 Â Â Â Â Â Â Â Â Â Â 12810 6405
Q2 Â Â Â Â Â Â Â 11208.75 4803.75
Q3 Â Â Â Â Â Â Â Â 9607.5 3202.5
Q4 Â Â Â Â Â Â Â 8006.25 Â Â Â 1601.25
Total       41632.5 16012.5
Finally we calculate the present value of the tax shield
[tex]\frac{Principal}{(1 + rate)^{time} } = PV[/tex]
[tex]\frac{41632.5}{(1 + 0.08)} = PV[/tex]
[tex]\frac{16012.5}{(1 + 0.08)^{2} } = PV[/tex]
Y1 38549.61
Y2 13728.14
PV of tax shield 52276.75