Question

In: Finance

Tiger Towers, Inc. is considering an expansion of their existing business, student apartments. The new project...

Tiger Towers, Inc. is considering an expansion of their existing business, student apartments. The new project will be built on some vacant land that the firm has just contracted to buy. The land cost $1,000,000 and the payment is due today. Construction of a 20-unit office building will cost $3 million; this expense will be depreciated straight-line over 30 years to zero salvage value; the pretax value of the land and building in year 30 will be $18,000,000. The $3,000,000 construction cost is to be paid today. The project will not change the risk level of the firm. The firm will lease 20 office suites at $20,000 per suite per year; payment is due at the start of the year; occupancy will begin in one year. Variable cost is $3,500 per suite. Fixed costs, excluding depreciation, are $75,000 per year. The project will require a $10,000 investment in net working capital. = 10.0% = 11.20% = 15.0% tax rate = 34% = 3 = 24.9% = 2% Assume that the firm will partially finance the project with a $3,000,000 interest-only 30-year loan at 10.0 percent APR with annual payments. What is the levered after-tax incremental cash flow for year 1? What is the levered after-tax incremental cash flow for year 30?

Solutions

Expert Solution

1. levered after-tax incremental cash flow for year 1 = (Revenues - Variable Cost - Fixed Cost - Depreciation - Interest) * (1 - Tax) + Depreciation

levered after-tax incremental cash flow for year 1 = (20 * 20000 - 3500 * 20 - 75000 - (1000000 + 3000000)/30 - 3000000 * 10%) * (1 - 0.34) + (1000000 + 3000000)/30

levered after-tax incremental cash flow for year 1 = -$117000 + 133333.33

levered after-tax incremental cash flow for year 1 = $15633.33

2. levered after-tax incremental cash flow for year 30 =  (- Variable Cost - Fixed Cost - Depreciation - Interest) * (1 - Tax) + Depreciation + Sale Value of land and Building * (1 - Tax)

levered after-tax incremental cash flow for year 30 =  (- 70000 - 75000 - 133333.33 - 300000) * (1 - 0.34) + 133333.33 + 18000000 * (1 - 0.34)

levered after-tax incremental cash flow for year 30 =  -381700 + 133333.33 + 11880000

levered after-tax incremental cash flow for year 30 = $11631633.33

jeff jeffy answered 4 months ago
Next > < Previous

Related Solutions

We are examining a new project, which is a scale expansion of our existing business, i.e....
We are examining a new project, which is a scale expansion of our existing business, i.e. the nature of our new project is very similar to our existing business. We are a focused firm, operating in one industry. We expect to sell 6 million units per year at a price of $650 and a variable cost of $585. Annual fixed costs are expected to be $300 million. The project requires an initial investment of $200 million in equipment, to be...
VNM is considering a new project that complements its existing business. The machine required for the...
VNM is considering a new project that complements its existing business. The machine required for the project costs $3.6 million. The marketing department predicts that sales related to the project will be $2.5 million per year for the next four year, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight line method. Cost of goods sold and operating expenses related to the project are predicted...
Thurnston Petroleum is considering a new project that complements its existing business. The machine required for...
Thurnston Petroleum is considering a new project that complements its existing business. The machine required for the project costs $4.35 million. The marketing department predicts that sales related to the project will be $2.45 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated to zero over its 4-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted to...
Howell Petroleum is considering a new project that complements its existing business. The machine required for...
Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.8 million. The marketing department predicts that sales related to the project will be $2.5 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted...
Howell Petroleum is considering a new project that complements its existing business. The machine required for...
Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.84 million. The marketing department predicts that sales related to the project will be $2.54 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted...
Thurston Petroleum is considering a new project that complements its existing business. The machine required for...
Thurston Petroleum is considering a new project that complements its existing business. The machine required for the project costs $4.65 million. The marketing department predicts that sales related to the project will be $2.68 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated to zero over its 4-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted to...
Thurston Petroleum is considering a new project that complements its existing business. The machine required for...
Thurston Petroleum is considering a new project that complements its existing business. The machine required for the project costs $4.75 million. The marketing department predicts that sales related to the project will be $2.63 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated to zero over its 4-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted to...
Howell Petroleum is considering a new project that complements its existing business. The machine required for...
Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.95 million. The marketing department predicts that sales related to the project will be $2.65 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted...
Howell Petroleum is considering a new project that complements its existing business. The machine required for...
Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.82 million. The marketing department predicts that sales related to the project will be $2.52 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted...
Howell Petroleum is considering a new project that complements its existing business. The machine required for...
Howell Petroleum is considering a new project that complements its existing business. The machine required for the project costs $3.82 million. The marketing department predicts that sales related to the project will be $2.52 million per year for the next four years, after which the market will cease to exist. The machine will be depreciated down to zero over its four-year economic life using the straight-line method. Cost of goods sold and operating expenses related to the project are predicted...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT