considering expending into Eastern Canada. The expansion is estimated to cost $10,000,000 for a new production facility. This project is in the same line of business as the firm's current operations and is therefore not expected to alter the risk of the firm. The most recent balance sheet is provided below. Leland Industries Ralance Sheet

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Solve g, h, i and j part only in 1 hour only and get a thumb up plz solve this now.
Leland Industries is a producer of bakery and snack goods in Western Canada and are
considering expending into Eastern Canada. The expansion is estimated to cost
$10,000,000 for a new production facility. This project is in the same line of business as
the firm's current operations and is therefore not expected to alter the risk of the firm.
The most recent balance sheet is provided below.
Leland Industries
Balance Sheet
As at Dec 31, 2021
Liabilities
Assets
$
300,000
Cash & Marketable Securities $
$
Accounts Payable
Other Current Liabilities $
425,000
400,000
425,000
Accounts Receivable
Total Current Liabilities $
725,000
500,000
1,325,000
Inventories
Total Current Assets
$
Net Fixed Assets
18,000,000
LT Debt *
2$
6,500,000
Preferred Stock **
$
2,500,000
Common Stock***
2$
3,000,000
Retained Earnings
6,600,000
Total Liabilities &
$ 19,325,000
Owners Equity
$
19,325,000
Total Assets
otes to financial statements:
* The 5% semi-annual coupon bonds have a face value of $1,000, were issued 5 years
ago and have 10 years to maturity. The bonds are currently selling for a quoted price of
92.56.
**The preferred shares have a $100 par value and 3.5% dividend and are currently
selling for $43.75 per share.
***There are 500,000 common shares outstanding that are currently selling for $24.06
per share.
The CFO has gathered the information below to determine whether the project should be
ccepted.
Transcribed Image Text:Leland Industries is a producer of bakery and snack goods in Western Canada and are considering expending into Eastern Canada. The expansion is estimated to cost $10,000,000 for a new production facility. This project is in the same line of business as the firm's current operations and is therefore not expected to alter the risk of the firm. The most recent balance sheet is provided below. Leland Industries Balance Sheet As at Dec 31, 2021 Liabilities Assets $ 300,000 Cash & Marketable Securities $ $ Accounts Payable Other Current Liabilities $ 425,000 400,000 425,000 Accounts Receivable Total Current Liabilities $ 725,000 500,000 1,325,000 Inventories Total Current Assets $ Net Fixed Assets 18,000,000 LT Debt * 2$ 6,500,000 Preferred Stock ** $ 2,500,000 Common Stock*** 2$ 3,000,000 Retained Earnings 6,600,000 Total Liabilities & $ 19,325,000 Owners Equity $ 19,325,000 Total Assets otes to financial statements: * The 5% semi-annual coupon bonds have a face value of $1,000, were issued 5 years ago and have 10 years to maturity. The bonds are currently selling for a quoted price of 92.56. **The preferred shares have a $100 par value and 3.5% dividend and are currently selling for $43.75 per share. ***There are 500,000 common shares outstanding that are currently selling for $24.06 per share. The CFO has gathered the information below to determine whether the project should be ccepted.
Government of Canada 91-day Treasury bills are currently yielding 3%, the S&P/TSX
Composite Index has a standard deviation = 15% and a return = 10%.
%3D
Leland shares have a covariance with the market portfolio = 450 (or .0045 if using
decimals).
The marginal tax rate = 35%
The firm has enough internally funds to finance the equity portion of this project.
Flotation costs are expected to be as follows: new debt=5%, new preferred shares = 6%
and new common shares = 7%.
The most recent dividend paid was $1.75. Dividends are expected to grow at a constant
rate =8%, forever.
Assume flotation costs are expensed at time = 0.
The expansion project is expected to produce annual cash flows before tax of
$2,100,000 per year for the next fifteen years.
• The assets associated with the expansion will have no value in 15 years' time.
• The Present Value of the CCA tax shield associated with the new project = $575,000
%3D
%3D
a) Calculate Leland's before- tax cost of debt./
b) Calculate Leland's cost of preferred shares.
c) Calculate Leland's cost of common equity using the Dividend Discount Model.
d) Calculate Leland's cost of common equity using the Security Market Line.
e) Calculate the capital structure weights.
f) Calculate the discount rate that should be used to evaluate the expansion into Eastern
Canada. Use your answer from (d) above in your calculation for the cost of equity.
g) Calculate the total initial investment for the expansion
h) Based on a NPV analysis, should Leland expand into Eastern Canada? Show your work.
i) The firm is also considering another project (Project YUM) that has less risk than the firm.
This new project will be financed using a D/E ratio = 0.65. A pure-play firm has been
identified that has a beta = 0.75; D/E ratio = 1.5 and a tax rate = 40%. The cost of debt and
tax rate for the new project will be the same as Leland's. Calculate the discount rate that
should be used to evaluate this new project (Project YUM
j) Suppose the IRR of Project YUM = 7%. Should the firm accept or reject the project?
Explain.
Transcribed Image Text:Government of Canada 91-day Treasury bills are currently yielding 3%, the S&P/TSX Composite Index has a standard deviation = 15% and a return = 10%. %3D Leland shares have a covariance with the market portfolio = 450 (or .0045 if using decimals). The marginal tax rate = 35% The firm has enough internally funds to finance the equity portion of this project. Flotation costs are expected to be as follows: new debt=5%, new preferred shares = 6% and new common shares = 7%. The most recent dividend paid was $1.75. Dividends are expected to grow at a constant rate =8%, forever. Assume flotation costs are expensed at time = 0. The expansion project is expected to produce annual cash flows before tax of $2,100,000 per year for the next fifteen years. • The assets associated with the expansion will have no value in 15 years' time. • The Present Value of the CCA tax shield associated with the new project = $575,000 %3D %3D a) Calculate Leland's before- tax cost of debt./ b) Calculate Leland's cost of preferred shares. c) Calculate Leland's cost of common equity using the Dividend Discount Model. d) Calculate Leland's cost of common equity using the Security Market Line. e) Calculate the capital structure weights. f) Calculate the discount rate that should be used to evaluate the expansion into Eastern Canada. Use your answer from (d) above in your calculation for the cost of equity. g) Calculate the total initial investment for the expansion h) Based on a NPV analysis, should Leland expand into Eastern Canada? Show your work. i) The firm is also considering another project (Project YUM) that has less risk than the firm. This new project will be financed using a D/E ratio = 0.65. A pure-play firm has been identified that has a beta = 0.75; D/E ratio = 1.5 and a tax rate = 40%. The cost of debt and tax rate for the new project will be the same as Leland's. Calculate the discount rate that should be used to evaluate this new project (Project YUM j) Suppose the IRR of Project YUM = 7%. Should the firm accept or reject the project? Explain.
Expert Solution
steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Techniques of Time Value Of Money
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education