sample_excel_sol_chapter_17

# sample_excel_sol_chapter_17 - Chapter 17 Problems 1-17...

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

Chapter 17 Problems 1-17 Input boxes in tan Output boxes in yellow Given data in blue Calculations in red Answers in green NOTE: Some functions used in these spreadsheets may require that the "Analysis ToolPak" or "Solver Add-in" be installed in Excel. To install these, click on "Tools|Add-Ins" and select "Analysis ToolPak and "Solver Add-In."

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

View Full Document
k"
Chapter 17 Question 1 Input Area: EBTD \$120,000 Years for project 5 Tax rate 35% Unlevered cost of equity 10% Purchase price \$375,000 Debt issue amount \$250,000 Cost of debt 8% Output Area: a. Aftertax earnings \$78,000.00 PV of aftertax earnings \$295,681.37 Price factor 0.7346 Maximum price to pay \$402,482.01 b. NPV (All-equity) \$20,189.52 NPV (Financing effects) \$27,948.97 APV \$48,138.49

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

View Full Document
Chapter 17 Question 3 Input Area: Number of restaurants 3 Debt-equity ratio 0.40 Interest payments/store \$29,500 Levered cost of equity 19% Annual sales/store \$1,000,000 COGS/store \$450,000 \$325,000 Tax rate 40% Output Area: a. Sales \$3,000,000 COGS 1,350,000 975,000 Interest 88,500 EBT \$586,500 Taxes 234,600 NI \$351,900 Value of equity \$1,852,105.26 b. Value of debt \$740,842.11 Value of company \$2,592,947.37
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### Page1 / 11

sample_excel_sol_chapter_17 - Chapter 17 Problems 1-17...

This preview shows document pages 1 - 5. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online