L T
-
FINANCIAL
PLANNINE
EXERCISES
eh
n
.
SALES
NE
TA
te
6 ( ch
.
=
3
appendi X )
200 000
'
18500
=
300000
=
=
250000
DNID
DIVID
.
.
=
7400
PAYOUT Ratio
7400/18500
=
=
RET Ratio
.
=
1- 40%
=
40%
60%
SGR.it?s?-aoxoeD/!!.oI
SER
=
0.0444
o.Y-4.ae
NEW ASSETS
=
REQUIRED
|
=
300000
+
(1.0464)
issata
313.938
CURRENT
DEBT
:/
-
=
✓
300000
TE
ti
=
50000
250000
PRÒECTED
EQUITY
+
=
250000 t
[
soso.iq)
starmi
NENNI
.
}
µ
O
RET
.
RATIO
=
261615
NEW
DEBT
=
REOUIRED
313938
261615
-
[ 52323
÷
%
: :O :
"
-
¥
=
57=0.2
250
-
Ooo
D'
-
E
'
=
/
=
52323
-
261615
0.2
DA 2323
A D= 52323 -5000
la M 4 Con 3- Appendi
.
.
ASSETS
SALES
NE
=
2000
=
=
D
2500
150
EQUITY
PAYaut
=
800
Ratio
SGR
=
-
Roe
40%
(s paratia)
-
Felipe)
ROE
=
150/800
=
18.75%
SGR
=
I.
=
18.75%(1-0.4)
È)
sa
.
oh
17h
PM
?
desired
HINT
ROEla-t.tt %
[1 Reece ai]
-
-
ROE (1- 40
%)
7%
'
@e--24.rEo
t.pt
ÌL
%E
ti
PM
=
7.75%