(Related to Checkpoint 15.2) (EBIT-EPS analysis) Abe Forrester and three of his friends from college have interested a group of venture capitalists in backing their business idea. The proposed operation would consist of a series of retail outlets to distribute and service a full line of vacuum cleaners and accessories. These stores would be located in Dallas, Houston, and San Antonio. To finance the new venture two plans have been proposed:

Plan A is an all-common-equity structure in which $2.4 million dollars would be raised by selling 90,000 shares of common stock.

Plan B would involve issuing $1.3 million in long-term bonds with an effective interest rate of 11.7 percent plus another $ 1.1 million would be raised by selling 45,000 shares of common stock. The debt funds raised under Plan B have no fixed maturity date, in that this amount of financial leverage is considered a permanent part of the firm's capital structure. Abe and his partners plan to use a 34percent tax rate in their analysis, and they have hired you on a consulting basis to do the following:

a. Find the EBIT indifference level associated with the two financing plans.

b. Prepare a pro forma income statement for the EBIT level solved for in part a that shows that EPS will be the same regardless whether Plan A or B is chosen.

For Stock Plan A

EBIT =

Less: Interest Expense =

Earnings before taxes =

Less Taxes at 34% =

Net Income =

Number of Common Shares =

EPS =

For Stock Plan B

EBIT =

Less: Interest Expense =

Earnings before taxes =

Less Taxes at 34% =

Net Income =

Number of Common Shares =

EPS =