Need working solutions with formulas in Excel file. Answers are given below but need the full working with formulas in excel.

Answers:

16.13:

a) ROEt = 11.75%

b) ROEm = 10.80%

c) ROEr = 9.16%

16-14:

a) Feb, surplus = $2,000

b) $164,400

rim} Current Asset Usage Policy Payne Products had $1.6 million in sales revenues in the most recent year and exyects sales growth to be 25% this year. Payne would like to determine the effect of 1various current assets policies on its nancial performance. Payne has $1 million of fixed assets and intends to keep its debt ratio at its historical level of 60%. Payne's debt interest rate is currently 5%. You are to evaluate three different current asset policies: (I) a restricted (16-14) Dorothy Koehl recently leased space in the Southside Mall and opened a new business, Cash Budgeting Koehl's Doll Shop. Business has been good, but Koehl frequently runs out of cash. This has necessitated late payment on certain orders, which is beginning to cause a problem with suppliers. Koehl plans to borrow from the bank to have cash ready as needed, but first she needs a forecast of how much she should borrow. Accordingly, she has asked you to prepare a cash budget for the critical period around Christmas, when needs will be especially high. Sales are made on a cash basis only. Koehl's purchases must be paid for during the following month. Koehl pays herself a salary of $4,800 per month, and the rent is $2,000 per month. In addition, she must make a tax payment of $12,000 in December. The current cash on hand (on December 1) is $400, but Koehl has agreed to maintain an average bank balance of $6,000-this is her target cash balance. (Disregard the amount in the cash register, which is insignificant because Koehl keeps only a small amount on hand in order to lessen the chances of robbery.) The estimated sales and purchases for December, January, and February are shown below. Purchases during November amounted to $140,000. Sales Purchases December $160,000 $40,000 January 40,000 40,000 February 60,000 40,000 a. Prepare a cash budget for December, January, and February. b. Suppose that Koehl starts selling on a credit basis on December 1, giving customers 30 days to pay. All customers accept these terms, and all other facts in the problem are unchanged. What would the company's loan requirements be at the end of December in this case? (Hint: The calculations required to answer this part are minimal.)