sample_excel_sol_chapter-18

# sample_excel_sol_chapter-18 - Chapter 18 Odd Problems Input...

This preview shows pages 1–4. Sign up to view the full content.

Chapter 18 Odd Problems 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
Chapter 18 Question 1 Input Area: EBTD \$140,000 Years for project 5 Tax rate 35% Unlevered cost of equity 13% Purchase price \$395,000 Debt issue amount \$260,000 Cost of debt 8% Output Area: a. Aftertax earnings \$91,000.00 PV of aftertax earnings \$320,068.04 Price factor 0.7538 Maximum price to pay \$424,609.54 b. NPV (All-equity) \$22,319.49 NPV (Financing effects) \$29,066.93 APV \$51,386.42
Question 3 Input Area: Number of restaurants 3 Debt-equity ratio 0.40 Interest payments/store \$34,000 Levered cost of equity 19% Annual sales/store \$1,200,000 COGS/store \$510,000 \$340,000 Tax rate 40% Output Area: a. Sales \$3,600,000 COGS 1,530,000 1,020,000 Interest 102,000 EBT

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

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 03/12/2012 for the course FIN 610 taught by Professor Khawaja during the Spring '08 term at University of Maryland Baltimore.

### Page1 / 9

sample_excel_sol_chapter-18 - Chapter 18 Odd Problems Input...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online