9-1. Nealon Energy Corporation engages in the acquisition, exploration, development, and production of natural gas and oil in the continental United States. The company has grown rapidly over the last 5 years as it has expanded into horizontal drilling techniques for the development of the massive deposits of both gas and oil in shale formations. The company’s operations in the Haynesville shale (located in northwest Louisiana) have been so significant that it needs to construct a natural gas gathering and processing center near Bossier City, Louisiana, at an estimated cost of $70 million.
To finance the new facility, Nealon has $20 million in profits that it will use to finance a portion of the expansion and plans to sell a bond issue to raise the remaining $50 million. The decision to use so much debt financing for the project was largely due to the argument by company CEO Douglas Nealon Sr. that debt financing is relatively cheap relative to common stock (which the firm has used in the past). Company CFO Doug Nealon Jr. (son of the company founder) did not object to the decision to use all debt but pondered the issue of what cost of capital to use for the expansion project. There was no doubt that the out-of-pocket cost of financing was equal to the new interest that must be paid on the debt. However, the CFO also knew that by using debt for this project the firm would eventually have to use equity in the future if it wanted to maintain the balance of debt and equity it had in its capital structure and not become overly dependent on borrowed funds.
The following balance sheet reflects the mix of capital sources that Nealon has used in the past. Although the percentages would vary over time, the firm tended to manage its capital structure back toward these proportions:
| Source of Financing | Target Capital Structure Weights |
|---|---|
| Bonds | 40% |
| Common Stock | 60% |
The firm currently has one issue of bonds outstanding. The bonds have a par value of $1,000 per bond, carry an 8 percent coupon rate of interest, have 16 years to maturity, and are selling for $1,035. Nealon’s common stock has a current market price of $35, and the firm paid a $2.50 dividend last year that is expected to increase at an annual rate of 6 percent for the foreseeable future.
What is the yield to maturity for Nealon’s bonds under current market conditions?
What is the cost of new debt financing to Nealon based on current market prices after both taxes (you may use a 21 percent marginal tax rate for your estimate) and flotation costs of $30 per bond have been considered?
What is the investor’s required rate of return for Nealon’s common stock? If Nealon were to sell new shares of common stock, it would incur a cost of $2.00 per share. What is your estimate of the cost of new equity financing raised from the sale of common stock?
Compute the weighted average cost of capital for Nealon’s investment using the weights reflected in the actual financing mix (that is, $20 million in retained earnings and $50 million in bonds).
Compute the weighted average cost of capital for Nealon where the firm maintains its target capital structure by reducing its debt offering to 40 percent of the $70 million in new capital, or $28 million, using $20 million in retained earnings and raising $22 million through a new equity offering.
If you were the CFO for the company, would you prefer to use the calculation of the cost of capital in part (d) or (e) to evaluate the new project? Why?
In: Finance
Nealon Energy Corporation engages in the acquisition, exploration, development, and production of natural gas and oil in the continental United States. The company has grown rapidly over the last 5 years as it has expanded into horizontal drilling techniques for the development of the massive deposits of both gas and oil in shale formations. The company's operations in the Haynesville shale (located in northwest Louisiana) have been so significant that it needs to construct a natural gas gathering and processing center near Bossier City, Louisiana, at an estimated cost of $90 million.
To finance the new facility, Nealon has $30 million in profits that it will use to finance a portion of the expansion and plans to sell a bond issue to raise the remaining $60million. The decision to use so much debt financing for the project was largely due to the argument by company CEO Douglas Nealon Sr. that debt financing is relatively cheap relative to common stock (which the firm has used in the past). Company CFO Doug Nealon Jr. (son of the company founder) did not object to the decision to use all debt but pondered the issue of what cost of capital to use for the expansion project. There was no doubt that the out-of-pocket cost of financing was equal to the new interest that must be paid on the debt. However, the CFO also knew that by using debt for this project the firm would eventually have to use the equity in the future if it wanted to maintain the balance of debt and equity it had in its capital structure and not become overly dependent on borrowed funds.
The following balance sheet,
|
SOURCE OF FINANCING |
TARGET CAPITAL STRUCTURE WEIGHTS |
|
|
Bonds |
40 % |
|
|
Common stock |
60 % |
|
reflects the mix of capital sources that Nealon has used in the past. Although the percentages would vary over time, the firm tended to manage its capital structure back toward these proportions.
The firm currently has one issue of bonds outstanding. The bonds have a par value of
$1,000per bond, carry a coupon rate of 99percent, have 16 years to maturity, and are selling for $1,050.
Nealon's common stock has a current market price of $ 34, and the firm paid a $2.20dividend last year that is expected to increase at an annual rate of 88percent for the foreseeable future.
a. What is the yield to maturity for Nealon's bonds under current market conditions?
b.What is the cost of new debt financing to Nealon based on current market prices after both taxes (you may use a marginal tax rate of 35 percent for your estimate) and flotation costs of $40per bond have been considered?
Note : Use N=16 for the number of years until the new bond matures.
c.What is the investor's required rate of return for Nealon's common stock? If Nealon were to sell new shares of common stock, it would incur a cost of $2.00 per share. What is your estimate of the cost of new equity financing raised from the sale of common stock?
d.Compute the weighted average cost of capital for Nealon's investment using the weights reflected in the actual financing mix (that is, $30 million in retained earnings and $60million in bonds).
e.Compute the weighted average cost of capital for Nealon where the firm maintains its target capital structure by reducing its debt offering to 40percent of the $90 million in new capital, or $36 million, using $30 million in retained earnings and raising $24 million through a new equity offering.
f.If you were the CFO for the company, would you prefer to use the calculation of the cost of capital in part (d ) or (e ) to evaluate the new project? Why?
In: Finance
Nealon Energy Corporation engages in the acquisition, exploration, development, and production of natural gas and oil in the continental United States. The company has grown rapidly over the last 5 years as it has expanded into horizontal drilling techniques for the development of the massive deposits of both gas and oil in shale formations. The company's operations in the Haynesville shale (located in northwest Louisiana) have been so significant that it needs to construct a natural gas gathering and processing center near Bossier City, Louisiana, at an estimated cost of $50 Million.
To finance the new facility, Nealon has $10 Million in profits that it will use to finance a portion of the expansion and plans to sell a bond issue to raise the remaining $40 million. The decision to use so much debt financing for the project was largely due to the argument by company CEO Douglas Nealon Sr. that debt financing is relatively cheap relative to common stock (which the firm has used in the past). Company CFO Doug Nealon Jr. (son of the company founder) did not object to the decision to use all debt but pondered the issue of what cost of capital to use for the expansion project. There was no doubt that the out-of-pocket cost of financing was equal to the new interest that must be paid on the debt. However, the CFO also knew that by using debt for this project the firm would eventually have to use equity in the future if it wanted to maintain the balance of debt and equity it had in its capital structure and not become overly dependent on borrowed funds. The following balance sheet, reflects the mix of capital sources that Nealon has used in the past. Although the percentages would vary over time, the firm tended to manage its capital structure back toward these proportions.
The firm currently has one issue of bonds outstanding. The bonds have a par value of $1000 per bond, carry a coupon rate of 6%, have 16 years to maturity, and are selling for $1055. Nealon's common stock has a current market price of $42, and the firm paid a $2.20 dividend last year that is expected to increase at an annual rate of 6% for the foreseeable future.
BONDS 40%
COMMON STOCK 60%
a. What is the yield to maturity for Nealon's bonds under current market conditions?
b. What is the cost of new debt financing to Nealon based on current market prices after both taxes (you may use a marginal tax rate of 36% for your estimate) and flotation costs of $30 per bond have been considered?
Note: Use N=16 for the number of years until the new bond matures.
c. What is the investor's required rate of return for Nealon's common stock? If Nealon were to sell new shares of common stock, it would incur a cost of
$3.00 per share. What is your estimate of the cost of new equity financing raised from the sale of commonstock?
d. Compute the weighted average cost of capital for Nealon's investment using the weights reflected in the actual financing mix(that is,
$10 million in retained earnings and $40 million in bonds).
e. Compute the weighted average cost of capital for Nealon where the firm maintains its target capital structure by reducing its debt offering to 40 percent of the
$50 million in new capital, or $20
million, using $20 million in retained earnings and raising $10 million through a new equity offering.
f. If you were the CFO for the company, would you prefer to use the calculation of the cost of capital in part (d) or (e) to evaluate the new project? Why?
In: Finance
In: Economics
On January 1, 2019, Parkway Company adopted a defined benefit pension plan. At that time, Parkway awarded retroactive benefits to its employees, resulting in a prior service cost of $2,180,000 on that date (which it did not fund). Parkway decided to amortize this cost by the straight-line method over the 16-year average remaining service life of its active participating employees. Parkway’s actuary and funding agency have also provided the following additional information for 2019 and 2020:
|
2019 |
2020 |
|
| Service cost | $340,000 | $348,000 |
| Projected benefit obligation (1/1) | 2,180,000* | 2,738,000 |
| Plan assets (1/1) | 0 | 670,000 |
| Discount rate | 10% | 10% |
| Expected long-term (and actual) rate of return on plan assets | — | 9% |
*Due to the prior service cost
Parkway contributed $670,000 and $700,000 to the pension fund at the end of 2019 and 2020, respectively. There are no other components of Parkway’s pension expense. At the end of 2020, the projected benefit obligation was $3,359,800 and the fair value of the pension plan assets was $1,430,300.
Required:
| 1. | Compute the amount of Parkway’s pension expense for 2019 and 2020. |
| 2. | Prepare all the journal entries related to Parkway’s pension plan for 2019 and 2020. |
| 3. | What is the total accrued/prepaid pension cost at the end of 2020? Is it an asset or a liability? |
CHART OF ACCOUNTSParkway CompanyGeneral Ledger
| ASSETS | |
| 111 | Cash |
| 121 | Accounts Receivable |
| 141 | Inventory |
| 152 | Prepaid Insurance |
| 181 | Equipment |
| 198 | Accumulated Depreciation |
| LIABILITIES | |
| 211 | Accounts Payable |
| 231 | Salaries Payable |
| 250 | Unearned Revenue |
| 251 | Accrued/Prepaid Pension Cost |
| 261 | Income Taxes Payable |
| EQUITY | |
| 311 | Common Stock |
| 331 | Retained Earnings |
| 916 | Other Comprehensive Income: Prior Service Cost |
| REVENUE | |
| 411 | Sales Revenue |
| EXPENSES | |
| 500 | Cost of Goods Sold |
| 511 | Insurance Expense |
| 512 | Utilities Expense |
| 521 | Salaries Expense |
| 522 | Pension Expense |
| 532 | Bad Debt Expense |
| 540 | Interest Expense |
| 541 | Depreciation Expense |
| 559 | Miscellaneous Expenses |
| 910 | Income Tax Expense |
Compute the amount of Parkway’s pension expense for 2019 and 2020.
|
2019 |
2020 |
|
| Pension expense |
2. Prepare the entries to record prior service cost on January 1, 2019, and the pension expense and amortization of prior service costs on December 31, 2019 and 2020.
General Journal Instructions
PAGE 2019
GENERAL JOURNAL
| DATE | ACCOUNT TITLE | POST. REF. | DEBIT | CREDIT | |
|---|---|---|---|---|---|
|
1 |
|||||
|
2 |
|||||
|
3 |
|||||
|
4 |
|||||
|
5 |
|||||
|
6 |
|||||
|
7 |
2. Prepare the entries to record prior service cost on January 1, 2019, and the pension expense and amortization of prior service costs on December 31, 2019 and 2020.
General Journal Instructions
PAGE 2020
GENERAL JOURNAL
| DATE | ACCOUNT TITLE | POST. REF. | DEBIT | CREDIT | |
|---|---|---|---|---|---|
|
1 |
|||||
|
2 |
|||||
|
3 |
|||||
|
4 |
|||||
|
5 |
|||||
|
6 |
|||||
|
7 |
3. What is the total accrued/prepaid pension cost at the end of 2020?
Is it an asset or liability?
In: Accounting
This paper aims to test the module ILOs using a practical real-life case-study. In this case study, you are going to play the role of an analyst for one of the corporates, let us call it Company-Z. Therefore, let us first introduce the case-study random variables: is the Company-Z monthly revenue along the period Pre-COVID-19(January 2018 to December 2019); is the same Company-Z monthly revenue but during the period Post-COVID-19(March 2020 to September 2020); is the monthly operations cost during the period Pre-COVID-19(January 2018 to December 2019); while is the same monthly operations cost but during the period Post-COVID-19(March 2020 to September 2020). Accordingly, in your analysis, you will depend on two main random variables over two time series. The first random variable is the Company-Z monthly revenue , and the second random variable is the Company-Z monthly operations cost . The two random variables were chosen over two periods of time: the first is (Pre-COVID-19: January 2018 to December 2019), and the second is (Post-COVID-19: March 2020 to September 2020). Your task is to prepare a comprehensive report to the company, fulfilling specific requirements outlined below in point (3). using this data
| Date | Jan/2018 | Feb/2018 | Mar/2018 | Apr/2018 | May/2018 | Jun/2018 | Jul/2018 | Aug/2018 | Sep/2018 | Oct/2018 | Nov/2018 | Dec/2018 | Jan/2019 | Feb/2019 | Mar/2019 | Apr/2019 | May/2019 | Jun/2019 | Jul/2019 | Aug/2019 | Sep/2019 | Oct/2019 | Nov/2019 | Dec/2019 | |
| Pre-COVID-19 | Y1 (L.E.) | 4513.8 | 4515.1 | 4514.6 | 4515.7 | 4517.4 | 4513.8 | 4516.0 | 4514.7 | 4516.1 | 4516.6 | 4514.2 | 4515.2 | 4514.2 | 4516.8 | 4514.7 | 4516.2 | 4518.1 | 4517.1 | 4515.5 | 4515.3 | 4517.0 | 4516.1 | 4516.3 | 4515.5 |
| X1 (L.E.) | 9.8 | 8.7 | 7.9 | 8.3 | 5.6 | 11.2 | 8.8 | 10.4 | 7.6 | 7.7 | 10.9 | 10.5 | 12.1 | 7.2 | 11.1 | 7.4 | 5.6 | 5.5 | 9.2 | 8.9 | 5.2 | 8.2 | 7.7 | 9.1 | |
| Date | Mar/2020 | Apr/2020 | May/2020 | Jun/2020 | Jul/2020 | Aug/2020 | Sep/2020 | ||||||||||||||||||
| Post-COVID-19 | Y2 (L.E.) | 2037.5 | 2036.0 | 2049.4 | 2034.7 | 2033.9 | 2037.1 | 2037.4 | |||||||||||||||||
| X2 (L.E.) | 7.6 | 13.4 | 6.3 | 10.4 | 12.8 | 9.5 | 6.1 | ||||||||||||||||||
What is the appropriate technique to test the following two hypotheses arguing: that the population mean of the monthly operations cost is 0.9 times the value of the average monthly operations cost during the period Pre-COVID-19 , and the population mean of the monthly operations cost is 1.3 times the value of the average monthly operations cost during the period Post-COVID-19 . Write thefull analytical stepsto find the appropriate decision for both hypotheses, as well as comment on the results? use the confidence level 99 percent
In: Accounting
Accounting Cycle Review 15 a-e
Ivanhoe Corporation’s trial balance at December 31, 2020, is presented below. All 2020 transactions have been recorded except for the items described below.
|
Debit |
Credit |
|||
|
Cash |
$27,700 |
|||
|
Accounts Receivable |
54,000 |
|||
|
Inventory |
23,100 |
|||
|
Land |
65,800 |
|||
|
Buildings |
86,900 |
|||
|
Equipment |
31,000 |
|||
|
Allowance for Doubtful Accounts |
$440 |
|||
|
Accumulated Depreciation—Buildings |
27,000 |
|||
|
Accumulated Depreciation—Equipment |
15,000 |
|||
|
Accounts Payable |
19,000 |
|||
|
Interest Payable |
–0– |
|||
|
Dividends Payable |
–0– |
|||
|
Unearned Rent Revenue |
8,000 |
|||
|
Bonds Payable (10%) |
50,000 |
|||
|
Common Stock ($10 par) |
32,000 |
|||
|
Paid-in Capital in Excess of Par—Common Stock |
6,400 |
|||
|
Preferred Stock ($20 par) |
–0– |
|||
|
Paid-in Capital in Excess of Par—Preferred Stock |
–0– |
|||
|
Retained Earnings |
26,860 |
|||
|
Treasury Stock |
–0– |
|||
|
Cash Dividends |
–0– |
|||
|
Sales Revenue |
615,000 |
|||
|
Rent Revenue |
–0– |
|||
|
Bad Debt Expense |
–0– |
|||
|
Interest Expense |
–0– |
|||
|
Cost of Goods Sold |
408,000 |
|||
|
Depreciation Expense |
–0– |
|||
|
Other Operating Expenses |
39,300 |
|||
|
Salaries and Wages Expense |
63,900 |
|||
|
Total |
$799,700 |
$799,700 |
Unrecorded transactions and adjustments:
| 1. | On January 1, 2020, Ivanhoe issued 1,200 shares of $20 par, 6% preferred stock for $26,400. | |
| 2. | On January 1, 2020, Ivanhoe also issued 1,100 shares of common stock for $26,400. | |
| 3. | Ivanhoe reacquired 320 shares of its common stock on July 1, 2020, for $50 per share. | |
| 4. | On December 31, 2020, Ivanhoe declared the annual cash dividend on the preferred stock and a $1.30 per share dividend on the outstanding common stock, all payable on January 15, 2021. | |
| 5. | Ivanhoe estimates that uncollectible accounts receivable at year-end is $5,400. | |
| 6. | The building is being depreciated using the straight-line method over 30 years. The salvage value is $5,900. | |
| 7. | The equipment is being depreciated using the straight-line method over 10 years. The salvage value is $3,100. | |
| 8. | The unearned rent was collected on October 1, 2020. It was receipt of 4 months’ rent in advance (October 1, 2020 through January 31, 2021). | |
| 9. | The 10% bonds payable pay interest every January 1. The interest for the 12 months ended December 31, 2020, has not been paid or recorded. |
(Ignore income taxes.)
1. Prepare journal entries for the transactions and adjustment listed above. (Credit account titles are automatically indented when amount is entered. Do not indent manually.)
2. Prepare an updated December 31, 2020, trial balance, reflecting the journal entries in part(a).
3. Prepare a multiple-step income statement for the year ending December 31, 2020. (List other revenues before other expenses.)
4. Prepare a retained earnings statement for the year ending December 31, 2020. (List items that increase retained earning first.)
5. Prepare a classified balance sheet as of December 31, 2020.
(List Current Assets in order of liquidity. List
Property, Plant and Equipment in order of Land, Buildings and
Equipment. Enter account name only and do not provide descriptive
information.)
In: Accounting
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
In: Accounting
The Evergreen Chemical Corporation, established in 1990, has managed to earn a consistently high rate of return on its investments. The secret of its success has been the strategic and timely development, manufacturing, and marketing of innovative chemical products that have been used in various industries. Currently, the management of the company is considering the manufacture of a thermosetting resin as packaging material for mobile devices. The Company's Research and Development Department has come up with two alternatives: an epoxy resin, which would have a lower startup cost, and a synthetic resin, which would cost more to produce initially but would have greater economies of scale. At the initial presentation, the project leaders of both teams presented their cash flow projections and provided sufficient documentation in support of their proposals. However, since the products are mutually exclusive, the firm can only fund one proposal.
In order to resolve this dilemma, Tim Lui, the Assistant Treasurer, and a recent MBA from a prestigious university has been assigned the task of analyzing the costs and benefits of the two proposals and presenting his findings to the board of directors. Tim knows that this will be a difficult task, since the board members are not all familiar with financial concepts. The Board has historically had a strong preference for using rates of return as its decision criteria. On occasions it has also used the payback period approach to decide between competing projects when they are close competitors. However, Tim is convinced that the net present value (NPV) method is the best and when used correctly will always create the most value to the company.
After obtaining the cash flow projections for each project (see Tables 1 & 2), and crunching out the numbers, Tim realizes that the presentation is more difficult than he thought. The various capital budgeting techniques, when applied to the two series of cash flows, provide inconsistent results. The project with the higher NPV has a longer payback period, as well as a lower Internal Rate of Return (lRR). Tim scratches his head, wondering how he can convince the Board that the IRR and Payback Period can often lead to incorrect decisions.
|
Table 1 |
||||||
|
Epoxy Resin ($ million) |
||||||
|
Year 0 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
Net Income |
$44.0 |
$24.0 |
$14.0 |
$4.0 |
$4.0 |
|
|
Depreciation |
$16.0 |
$16.0 |
$16.0 |
$16.0 |
$16.0 |
|
|
Net Cash Flow |
-$80.0 |
$60.0 |
$40.0 |
$30.0 |
$20.0 |
$20.0 |
|
Table 2 |
||||||
|
Synthetic Resin ($ million) |
||||||
|
Year 0 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
Net Income |
$15.0 |
$20.0 |
$30.0 |
$45.0 |
$50.0 |
|
|
Depreciation |
$20.0 |
$20.0 |
$20.0 |
$20.0 |
$20.0 |
|
|
Net Cash Flow |
-$100.0 |
$35.0 |
$40.0 |
$50.0 |
$65.0 |
$70.0 |
In looking over the documentation prepared by the two project teams, it appears to you that the synthetic resin technology would require extensive development before it could be implemented whereas the epoxy resin technology is available “off-the-shelf." What impact might this have on your analysis?
In: Finance
3. If you need P15,000 now (April 1, 2020), how much loan should you apply for from a friend who charges 12% simple discount if the loan is payable on July 1, 2020?
In: Accounting