HW 3 - HADM 6626 HW 3 Eddie Lo 2840681 Excel Printouts...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon

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

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: HADM 6626 HW 3 Eddie Lo 2840681 Excel Printouts Question 1 No Project w/Proj A w/Proj B Before neg NPV After neg NPV S 5,000,000.00 $ 40,000,000.00 $ 55,000,000.00 $ 45,000,000.00 $ 30.00 $ 25.00 $ X 7,000,000.00 $ 50,000,000.00 $ 50,000,000.00 $ 50,000,000.00 $ 50.00 $ 50.00 $ r 3% 5% 5% 5% 4% 4% sig 30% 30% 60% 40% 30% 50% T 4 8 8 8 5 5 d1-0.063728379 0.621284951 1.134689239 0.817557565-0.133749747 0.11444767 d2-0.663728379-0.227243187-0.562367036-0.313813284-0.80457014-1.003586319 N(D1) 0.474593254 0.732793923 0.871747226 0.793195067 0.446800233 0.545558537 N(d2) 0.253432086 0.410117324 0.286932987 0.376831427 0.210533889 0.157789026 C 796768.3856 15432579.53 38235720.45 22941060.87 4.751831461 7.154409537 Equity E=C 796,768.39 $ 15,432,579.53 $ 38,235,720.45 $ 22,941,060.87 $ 4.75 $ 7.15 $ Debt D=S-E 4,203,231.61 $ 24,567,420.47 $ 16,764,279.55 $ 22,058,939.13 $ 25.25 $ 17.85 $ Cost Rd=ln(X/D)/T 12.75% 8.88% 13.66% 10.23% 13.67% 20.61% Question 2 Question 3 Question 4 S1 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100...
View Full Document

This note was uploaded on 11/29/2011 for the course HADM 4630 taught by Professor Ukhov during the Fall '11 term at Cornell University (Engineering School).

Page1 / 2

HW 3 - HADM 6626 HW 3 Eddie Lo 2840681 Excel Printouts...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online