3e Chapter09_solutions_Prob10.xls

3e Chapter09_solutions_Prob10.xls - Assumptions Sales...

Info icon This preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Assumptions Sales growth for years 1-4 10.00% Gross profit margin 60.00% Operating expense (excluding depreciation) to sales ratio 30.00% Current assets to sales ratio 15.00% Accruals and Payables to sales ratio 5.00% Net working capital to sales ratio 10.00% Average depreciable life of PP&E in year 0 5 Depreciable life of new PP&E 10 Net Property, plant and equipment to sales ratio 40.00% Initial sales in year 0 $ 100,000 Corporate income tax rate 30.00% Total liabilities in year 0 $ 25,000 Debt to equity ratio 1.00 Interest cost on long-term debt 8.00% Risk free rate of interest 7.00% Market risk premium 5.00% Lev ered equity cost of capital 15.28% Unlevered equity cost of capital 13.84% No. of shares outstanding 2,000,000
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
= Value give = Formula/C = Qualitativ = Goal Seek = Crystal Ba = Crystal Ba
Image of page 2
Solution Legend en in problem Calculation/Analysis required ve analysis or Short answer required k or Solver cell all Input all Output
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Problem 9-11 Given Years 1 2 3 4 Sales $ 110,000.00 $ 121,000.00 $ 133,100.00 $ 146,410.00 Operating income (Earnings Before Interest and Taxes) 25,000.00 27,900.00 31,090.00 34,599.00 Less: Cash tax payments (7,500.00) (8,370.00) (9,327.00) (10,379.70) Net operating profits after taxes (NOPAT) 17,500.00 19,530.00 21,763.00 24,219.30 Plus: Depreciation expense 8,000.00 8,400.00 8,840.00 9,324.00 Less: Investments
Image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern