The TL Corporation currently has no debt outstanding. Josh Culberson, the CFO, is considering restructuring the company by issuing debt and using the proceeds to repurchase outstanding equity. The company’s assets are worth $40 million, the stock price is $25 per share, and there are 1,600,000 shares outstanding. In the expected state of the economy, EBIT is predicted to be $3 million. If there is a recession, EBIT would fall to $1.8 million, and in an expansion, EBIT would increase to $4.3 million. If the company issues debt, it will issue a combination of short-term debt and long-term debt. The ratio of short-term debt to long-term debt will be .20. The short-term debt will have an interest rate of 3 percent and the long-term debt will have an interest rate of 8 percent.

a. On the next worksheet, fill in the values in each table. For the debt-equity ratio, create a spinner that changes the debt-equity ratio. The resulting debt-equity ratio should range from 0 to 10 at increments of .1.

b. Graph the EPS versus EBIT for the TL Corporation.

c. What is the break-even EBIT between the current capital structure and the new capital structure?

d. To illustrate the new capital structure, you would like to create a pie chart. Another pie chart that is available is the pie in pie chart. Using the pie in pie chart, graph the equity and total debt in the main pie chart and the short-term debt and longterm debt in the secondary pie chart. Note, if you right-click on a data series in the chart and select Format Data Series, the Series Options will permit you to display the series by a customized choice. In the customization, you can select which data series you want displayed in the primary pie chart and the secondary pie chart.