sample_excel_sol_chapter-16

# Sample_excel_sol_cha - Chapter 16 Odd Problems 1 Input boxes in tan Output boxes in yellow Given data in blue Calculations in red Answers in green

This preview shows pages 1–7. Sign up to view the full content.

Chapter 16 Odd Problems 1 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 16 Question 1 Input Area: Market value \$225,000 EBIT \$19,000 Debt issue \$90,000 Interest rate 8% Shares outstanding 5,000 Expansion-EBIT 30% Recession-EBIT 60% Output Area: No debt EBIT \$7,600 \$19,000 \$24,700 Interest \$- \$- \$- NI \$7,600 \$19,000 \$24,700 EPS \$1.52 \$3.80 \$4.94 Change EPS% -60.00% 0.00% 30.00% With debt Share price = \$45.00 Shares repurchased = 2,000.00 EBIT \$7,600 \$19,000 \$24,700 Interest \$7,200 ### \$7,200 ### \$7,200 NI \$400 \$11,800 \$17,500 EPS \$0.13 \$3.93 \$5.83 Change EPS% -96.61% 0.00% 48.31%

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

View Full Document
Chapter 16 Question 3 Input Area: No debt TE = MV = \$225,000 With debt TE = \$135,000 Output Area: a. ROE 3.38% 8.44% 10.98% Change ROE% -60.00% 0.00% 30.00% b. ROE 0.30% 8.74% 12.96% Change ROE % -96.61% 0.00% 48.31% c. No debt No debt, ROE #REF! #REF! #REF! Change ROE % #REF! #REF! #REF! With debt With debt, ROE #REF! #REF! #REF! Change ROE % #REF! #REF! #REF!

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

View Full Document
Question 5 Input Area: Plan I: Shares outstanding #REF! Plan II:
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 02/14/2011 for the course FINANCE 620 taught by Professor Halstead during the Fall '09 term at UMBC.

### Page1 / 18

Sample_excel_sol_cha - Chapter 16 Odd Problems 1 Input boxes in tan Output boxes in yellow Given data in blue Calculations in red Answers in green

This preview shows document pages 1 - 7. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online