| Problem 8-6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | * represents an incorrect N answer =COUNTIF(A14:H27,"~*") |
| Name: | | SOLUTION | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 |
| Section: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | " " represents an unanswered N box - counts as an incorrect. =COUNTIF(A14:H27," ") |
| Score: | | See student sheet for student's score | | | | | | | | | | | | | | | | | | | | | | | | | | | 0 |
| Scoring: | | ON | | | | | | | | | | | | | | | | | | | | | | | | | | | " " represents a correct blank answer or N answer =COUNTIF(A14:H27," ") |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total SUM(AV13:AV15) |
| Instructions | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 |
| Answers are entered in the cells with gray backgrounds. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Percentage =AD6/AD8 |
| Cells with non-gray backgrounds are protected and cannot be edited. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100% |
| A red asterisk (*) will appear in the column to the right of an incorrect answer. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Notes: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | " " represents an unanswered N box - counts as an incorrect. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | " " represents a correct blank answer or N answer |
| 1. | | | Plan 1 | | Plan 2 | | Plan 3 | | | | | | | | | | | | | | | | | | | | | | Total number of answers = sum of above |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Conditional formatting might be used but wasn't here, to hide some of the error check return symbols. If A1 = "~*", then font = red, if something else, then font = background color. |
| | | Earnings before interest and income tax | $ 1,000,000 | | $ 1,000,000 | | $ 1,000,000 |
| | | Deduct interest on bonds | - | | - | | 200,000 |
| | | Income before income tax | $ 1,000,000 | | $ 1,000,000 | | $ 800,000 | | | | | | | | | | | | | | | | | | | | | | Steps: |
| | | Deduct income tax | 400,000 | | 400,000 | | 320,000 | | | | | | | | | | | | | | | | | | | | | | Open this sheet and macro sheet |
| | | Net income | $ 600,000 | | $ 600,000 | | $ 480,000 | | | | | | | | | | | | | | | | | | | | | | Open old templated, then change color palet to this sheet's |
| | | Dividends on preferred stock | - | | 100,000 | | 50,000 | | | | | | | | | | | | | | | | | | | | | | Insert new header - change problem number and reformat |
| | | Available for dividends on common stock | $ 600,000 | | $ 500,000 | | $ 430,000 | | | | | | | | | | | | | | | | | | | | | | Copy these formulas (column AD) to new sheet. |
| | | Divide by shares of common stock outstanding | 1,000,000 | | 500,000 | | 250,000 | | | | | | | | | | | | | | | | | | | | | | Update to new edition's names and numbers |
| | | Earnings per share on common stock | $ 0.60 | | $ 1.00 | | $ 1.72 | | | | | | | | | | | | | | | | | | | | | | Copy new error check formulas. For N-boxes |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | =IF(sol.!$C$5="OFF","",IF(AC25=""," ",IF(AC25<>sol.!AC25,"*"," "))) |
| 2. | | | Plan 1 | | Plan 2 | | Plan 3 | | | | | | | | | | | | | | | | | | | | | | For B-Boxes |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | =IF(sol.!$C$5="OFF","",IF(AC29<>sol.!AC29,"*"," ")) |
| | | Earnings before interest and income tax | $ 300,000 | | $ 300,000 | | $ 300,000 |
| | | Deduct interest on bonds | - | | - | | 200,000 | | | | | | | | | | | | | | | | | | | | | | Copy Score formula from this template to new sheet. |
| | | Income before income tax | $ 300,000 | | $ 300,000 | | $ 100,000 | | | | | | | | | | | | | | | | | | | | | | =IF(sol.!$C$5="OFF","","Score:") | =IF(sol.!$C$5="OFF","",AD10) |
| | | Deduct income tax | 120,000 | | 120,000 | | 40,000 |
| | | Net income | $ 180,000 | | $ 180,000 | | $ 60,000 |
| | | Dividends on preferred stock | - | | 100,000 | | 50,000 |
| | | Available for dividends on common stock | $ 180,000 | | $ 80,000 | | $ 10,000 |
| | | Divide by shares of common stock outstanding | 1,000,000 | | 500,000 | | 250,000 |
| | | Earnings per share on common stock | $ 0.18 | | $ 0.16 | | $ 0.04 |
| 3. | Plan 1: |
| | Plan 1 does not require a periodic interest payment or a payment of preferred dividends, and it has the largest EPS if business conditions are poor. However, its EPS is the lowest if conditions are favorable. | | | | | | | | | | | | Plan 1 does not require a periodic interest payment or a payment of preferred dividends, and it has the largest EPS if business conditions are poor. However, its EPS is the lowest if conditions are favorable. |
| | | | | | | | | | | | | | Plan 1 does not require a large investment by stockholders, and it has the largest EPS if business conditions are favorable. However, its EPS is the lowest if conditions are unfavorable. |
| | | | | | | | | | | | | | Plan 1 does not require a periodic interest payment, and does not require such a large investment by common stockholders. The EPS do not vary as much as the other plans as business conditions change. |
| | Plan 2: |
| | Plan 2 does not require a periodic interest payment, and does not require such a large investment by common stockholders. The EPS do not vary as much as the other plans as business conditions change. | | | | | | | | | | | |
| | | | | | | | | | | | | | Plan 2 does not require a periodic interest payment or a payment of preferred dividends, and it has the largest EPS if business conditions are poor. However, its EPS is the lowest if conditions are favorable. |
| | | | | | | | | | | | | | Plan 2 does not require a large investment by stockholders, and it has the largest EPS if business conditions are favorable. However, its EPS is the lowest if conditions are unfavorable. |
| | Plan 3: | | | | | | | | | | | | Plan 2 does not require a periodic interest payment, and does not require such a large investment by common stockholders. The EPS do not vary as much as the other plans as business conditions change. |
| | Plan 3 does not require a large investment by stockholders, and it has the largest EPS if business conditions are favorable. However, its EPS is the lowest if conditions are unfavorable. | | | | | | | | | | | |
| | | | | | | | | | | | | | Plan 3 does not require a periodic interest payment or a payment of preferred dividends, and it has the largest EPS if business conditions are poor. However, its EPS is the lowest if conditions are favorable. |
| | | | | | | | | | | | | | Plan 3 does not require a large investment by stockholders, and it has the largest EPS if business conditions are favorable. However, its EPS is the lowest if conditions are unfavorable. |
| | | | | | | | | | | | | | Plan 3 does not require a periodic interest payment, and does not require such a large investment by common stockholders. The EPS do not vary as much as the other plans as business conditions change. |