EXCEL SPREADSHEET

Sheet1

Module 5 Spreadsheet Exam – this is one long problem or case study. Please show all of your work.

hapter Eleven. Remember that the cost of debt

LEM FOR CH

PTERS TEN AN

ELEVEN

A B C D

$ 25,000,000

STOCK

STOCK

$ 30,000,000

DEBT

25

PREFERRED
CURRENT PRICE

FLOTATION COST

$ 5.00

COMMON
CURRENT PRICE

LAST DIVIDEND (D0)

9%

FLOTATION COST

NEXT DIVIDEND (D1)

,

, and

assuming no new debt or stock is issued?

new cost of capital?

(Answer should be in $)

(Answer should be in $)

(Answer should be in %; 2 decimal places, please)

Kd (Answer should be in %; 2 decimal places, please)
Kp (Answer should be in %; 2 decimal places, please)
Ke (Answer should be in %; 2 decimal places, please)

(Answer should be in %; 2 decimal places, please)

(Answer should be in %; 2 decimal places, please)

(Answer should be in %; 2 decimal places, please)

(Answer should be in %; 2 decimal places, please)

New cost of capital (Answer should be in %; 2 decimal places, please)

MGT 3

25
Please place your answers to each question in each part in the outlined boxes in the yellow spaces at the bottom of the worksheet.
To do this exam you need to study the cases at the end of

C
when calculated is before tax and has to be converted to an after tax return. The returns on preferred and
common stock are already after tax so are not adjusted, which is explained in Chapter ten.
PRO

B A D
Saint Leo Manufacturing is going to introduce a new product line and to accomplish this
it has four projects analyzed in which it wants to invest a total of $100 million. Your job is to
find what it will cost to raise this amount of capital based on the cost of the capital as outlined
below:
PROJECTS
INVESTMENT $ 30,000,000 $ 20,000,000 $ 25,000,000
EXPECTED RETURN 10.00% 14.00% 11.50% 16.00%
The firms capital structure consists of: FMV
CAPITAL PERCENTAGE AMOUNT
DEBT 30% $ 15,000,000
PREFERRED 10% $ 5,000,000
COMMON 60%
$ 50,000,000
Other information about the firm:
CORPORATE TAX RATE 35%
CURRENT PRICE $ 900.00
ANNUAL INTEREST 9.00% CURRENT INTERST PAID SEMIANNUALLY
ORIGINAL MATURITY YEARS, BUT NOW 20 YEARS LEFT
MATURITY VALUE $ 1,000.00
FLOTATION COST INSIGNIFICANT
MARKET YIELD PROJECTED:
UP TO $20 MILLION 9%
ABOVE $20 MILLION 12% 3 % additional premium
$ 50.00
LAST DIVIDEND (D0) $ 5.00 FIXED AT 10% OF PAR
$ 2.00
NEXT DIVIDEND (D1)
$ 33.00
$ 1.50
RETAINED EARNINGS $ 16,000,000
GROWTH RATE (g)
$ 3.00
$ 1.635
NOTE – Once retained earnings is maxed out, new common stock will need to be issued.
Any preferred stock would be new preferred stock. You may want to review the case in chapter 11.
REQUIRED:
In all of the required parts, one part builds on the previous part. If you can’t do a part, use the
set of other numbers to solve the next part.
a. What is the current

Kd Kp Ke
b. Since any new capital investment will require issuing new preferred stock, what would the
the new returns be for the preferred stock (knp) and the

new cost of capital?
c. What is the amount of increase (marginal cost of capital) in capital structure (in $) where the firm runs
out of retained earnings and would be forced to issue new common stock?
d. If new common stock has to be issued, what is the new return required to be (Kne) and the
Part a
Current price of the debt (Answer should be in $)
Maturity value of the debt
Interest payment on the debt
Payment periods left on the debt
Yield rate on the debt (Answer should be in %; 2 decimal places, please)
Annual yield on the debt
Current Cost of Capital
Part b
Use your solutions in part a to do this part, but if you couldn’t complete part a, assume Kd=7%, Kp=11%, and Ke=14%.
Knp preferred stock
New cost of capital
Part c
If the capital structure increases more than (Answer should be in $-hint: in millions of dollars)
Part d
Kne common stock
If you could not come up with the Kne returns, do the cost of capital assuming Kd=7%, Knp=12%, and Ke=14%.

Sheet2

Sheet3

Still stressed with your coursework?
Get quality coursework help from an expert!