Question
In: Finance
Problem 11-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet:...
Problem 11-16
Market Value Capital Structure
Suppose the Schoof Company has this book value balance sheet:
| Current assets | $30,000,000 | Current liabilities | $10,000,000 | |||
| Notes payable | 10,000,000 | |||||
| Fixed assets | 50,000,000 | Long-term debt | 20,000,000 | |||
| Common stock | ||||||
| (1 million shares) | 1,000,000 | |||||
| Retained earnings | 39,000,000 | |||||
| Total assets | $80,000,000 | Total claims | $80,000,000 |
The current liabilities consist entirely of notes payable to banks, and the interest rate on this debt is 7%, the same as the rate on new bank loans. These bank loans are not used for seasonal financing but instead are part of the company's permanent capital structure. The long-term debt consists of 30,000 bonds, each with a par value of $1,000, an annual coupon interest rate of 9%, and a 20-year maturity. The going rate of interest on new long-term debt, rd, is 10%, and this is the present yield to maturity on the bonds. The common stock sells at a price of $52 per share. Calculate the firm's market value capital structure. Round your answers to two decimal places.
| Short-term debt | ? | $ | ? | % |
| Long-term debt | ? | $ | ? | % |
| Common equity | ? | $ | ? | % |
| Total capital | ? | $ | ? | % |
Solutions
Expert Solution
For Short term debt, Interest rate on short term debt is equal to current market rate. So, Market value of short term debt is equal to book value of debt.
So, Market Value of short term debt = $10,000,000
For Long term debt
Number of bond = 30,000
Par value = $1,000
Coupon Rate = 9%
Year Remains in maturity = 20 year
Yield to maturity = 10%
Current Market value of lonag term debt is calculated in excel and screen shot provided below:
Current Value of bond is $914.20.
Total Value of long term debt = 30,000 × $914.20
= $27,426,137.05
Total Market Value of long term debt is $27,426,137.05.
Market value of equity = 1,000,000 × $52
= $52,000,000
Market value of equity is $52,000,000.
Market value of total capital = $10,000,000 + $27,426,137.05 + $52,000,000
= $89,426,137.05
Market value of total capital is $89,426,137.05.
Now,
Market value weight of Short term debt = $10,000,000 / $89,426,137.05
= 11.18%
Market value of weight of long term debt = $27,426,137.05 / $89,426,137.05
= 30.67%
Market value weight of equity = $52,000,000 / $89,426,137.05
= 58.15%
jeff jeffy answered 1 year agoRelated Solutions
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet:...
Problem 9-16
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 10%, the same as the rate on new bank loans. These bank
loans are not used for seasonal...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet:...
Problem 9-16
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 11%, the same as the rate on new bank loans. These bank
loans are not used for seasonal...
Problem 9-16 Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet:...
Problem 9-16
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$10,000,000
Fixed assets
50,000,000
Long-term debt
30,000,000
Common stock
(1 million shares)
1,000,000
Retained earnings
39,000,000
Total assets
$80,000,000
Total claims
$80,000,000
The current liabilities consist entirely of notes payable to
banks, and the interest rate on this debt is 8%, the same as the
rate on new bank loans. These bank loans are not used for seasonal
financing...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure Suppose the Schoof Company has
this book value balance sheet: Current assets $30,000,000 Current
liabilities $10,000,000 Notes payable 10,000,000 Fixed assets
50,000,000 Long-term debt 20,000,000 Common stock (1 million
shares) 1,000,000 Retained earnings 39,000,000 Total assets
$80,000,000 Total claims $80,000,000 The current liabilities
consist entirely of notes payable to banks, and the interest rate
on this debt is 7%, the same as the rate on new bank loans. These
bank loans are not used for seasonal...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million
shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 8%, the same as the rate on new bank loans. These bank
loans are not used for seasonal financing but...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Notes payable
10,000,000
Fixed assets
70,000,000
Long-term debt
30,000,000
Common stock (1 million shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 9%, the same as the rate on new bank loans. These bank
loans are not used for seasonal financing but...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 8%, the same as the rate on new bank loans. These bank
loans are not used for seasonal financing but...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million
shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 10%, the same as the rate on new bank loans. These bank
loans are not used for seasonal financing but...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital
Structure
Suppose the Schoof
Company has this book value balance sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million
shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are
to banks, and the interest rate on this debt is 8%, the same as the
rate on new bank loans. These bank loans are not used for seasonal
financing but...
Market Value Capital Structure Suppose the Schoof Company has this book value balance sheet: Current assets...
Market Value Capital Structure
Suppose the Schoof Company has this book value balance
sheet:
Current assets
$30,000,000
Current liabilities
$20,000,000
Fixed assets
70,000,000
Notes payable
$10,000,000
Long-term debt
30,000,000
Common stock (1 million
shares)
1,000,000
Retained earnings
39,000,000
Total assets
$100,000,000
Total liabilities and equity
$100,000,000
The notes payable are to banks, and the interest rate on this
debt is 10%, the same as the rate on new bank loans. These bank
loans are not used for seasonal financing but...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- The topic is how cancer works? In general, explain why TKIs are typically given orally whereas...
- Find the mean, median, and mode of the following data: 0.38, 0.52, 0.55, 0.32, 0.37, 0.38,...
- What are the differences between cultural pluralism and structural pluralism, and what sorts of tensions might...
- Question 2: You are to calculate the price a European call option considered “at the money”...
- Plug Corporation holds 80 percent of Socket Company’s common stock. The following balance sheet data are...
- 1) A 7%, 60-day note is discounted 15 days before the maturity date. If the discount...
- A fair coin is tossed repeatedly until it has landed Heads at least once and has...
ADVERTISEMENT