Question
In: Accounting
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.69 million per year for 10 years. The opportunity cost of
capital is 11.25%, which reflects the project’s business
risk.
a. Suppose the project is financed with $7 million
of debt and $3 million of equity. The interest rate is 7.25% and
the marginal tax rate is 21%. An equal amount of the debt will be
repaid in each year of the project's life.
Calculate APV. (Enter your answer in dollars, not millions
of dollars. Do not round intermediate calculations.
Round your answer to the nearest whole
number.)
b. If the firm incurs issue costs of $600,000 to raise the $3 million of required equity, what will be the APV? (Enter your answer in dollars, not millions of dollars. Do not round intermediate calculations. Round your answer to the nearest whole number. Negative amount shoud be indicated by a minus sign.)
Solutions
Expert Solution
a.
PV of cash flow unlevered:-
=Annual cash flow * PVIFA(11.25%, 10 years)
=1690000 * 5.828
=$9849320
Interest tax shield:-
| Opening Balance | Interest rate | Interest | Principal | Closing balance | Tax rate | Interest tax shield(Interest * Tax rate) | PV Factor(11.25%,10 years) | PV of interest tax shield |
| 7000000 | 7.25% | 507500 | 700000 | 6300000 | 21% | 106575 | 0.89888 | 95798.136 |
| 6300000 | 7.25% | 456750 | 700000 | 5600000 | 21% | 95917.5 | 0.80798 | 77499.422 |
| 5600000 | 7.25% | 406000 | 700000 | 4900000 | 21% | 85260 | 0.72627 | 61921.78 |
| 4900000 | 7.25% | 355250 | 700000 | 4200000 | 21% | 74602.5 | 0.65283 | 48702.75 |
| 4200000 | 7.25% | 304500 | 700000 | 3500000 | 21% | 63945 | 0.58681 | 37523.565 |
| 3500000 | 7.25% | 253750 | 700000 | 2800000 | 21% | 53287.5 | 0.52747 | 28107.558 |
| 2800000 | 7.25% | 203000 | 700000 | 2100000 | 21% | 42630 | 0.47413 | 20212.162 |
| 2100000 | 7.25% | 152250 | 700000 | 1400000 | 21% | 31972.5 | 0.42619 | 13626.36 |
| 1400000 | 7.25% | 101500 | 700000 | 700000 | 21% | 21315 | 0.38309 | 8165.5634 |
| 700000 | 7.25% | 50750 | 700000 | 0 | 21% | 10657.5 | 0.34435 | 3669.9101 |
| Total | 5.828 | 395227.21 |
PV of interest tax shield = 395227.21
Adjusted Present Value = PV of cash flow unlevered + Net effect of debt - Initial outlay
= 9849320 + 395227.21 - 10000000
= $244547
b.
Issue costs = 600000
Adjusted Present Value = PV of cash flow unlevered + Net effect of debt - Initial outlay - issue costs
= 9849320 + 395227.21 - 10000000 - 600000
= $ -355453
ekkarill92 answered 2 years agoRelated Solutions
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.75 million per year for 10 years. The opportunity cost of
capital is 12%, which reflects the project’s business rick.
Suppose the project is financed with $
5 million of debt and $5 million of equity. The interest rate is 8%
and the marginal tax rate is 35%. An equal amount of the debt will
be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.75 million per year for 10 years. The opportunity cost of
capital is 12%, which reflects the project’s business rick.
Suppose the project is financed with $ 5 million of debt and $5
million of equity. The interest rate is 8% and the marginal tax
rate is 35%. An equal amount of the debt will be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.56 million per year for 10 years. The opportunity cost of
capital is 9.25%, which reflects the project’s business risk.
a. Suppose the project is financed with $4 million of debt and
$6 million of equity. The interest rate is 5.25% and the marginal
tax rate is 21%. An equal amount of the debt will be repaid in...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.75 million per year for 10 years. The opportunity cost of
capital is 12%, which reflects the project’s business risk.
a. Suppose the project is financed with $5 million of debt and
$5 million of equity. The interest rate is 8% and the marginal tax
rate is 21%. The debt will be paid off in equal annual installments...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.56 million per year for 10 years. The opportunity cost of
capital is 9.25%, which reflects the project's business risk.
Suppose the project is financed with $4 million of
debt and $6 million of equity. The interest rate is 5.25% and the
marginal tax rate is 21%. An equal amount of the debt will be
repaid in each...
Consider a project to produce solar water heaters. It requires a $10 million investment and offers...
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.56 million per year for 10 years. The opportunity cost of
capital is 9.25%, which reflects the project’s business risk.
a. Suppose the project is financed with $4 million
of debt and $6 million of equity. The interest rate is 5.25% and
the marginal tax rate is 21%. An equal amount of the debt will be
repaid in...
Case #4 APV Consider a project to produce solar water heaters. It requires a $10 million...
Case #4
APV
Consider a project to produce solar water heaters. It requires a
$10 million investment and offers a level after-tax cash flow of
$1.75 million per year for 10 years. The opportunity cost of
capital is 12%, which reflects the project’s business rick.
Suppose the project is financed with
$ 5 million of debt and $5 million of equity. The interest rate is
8% and the marginal tax rate is 35%. An equal amount of the debt
will...
A project to produce rocker seats requires a $10 million investment. If the project is financed...
A project to produce rocker seats requires a $10 million
investment. If the project is financed on an all equity basis, the
after tax cash flows are $8 million for 10 years. The cost of
unlevered equity for such a solar heater project is 12%. The firm
intends to raise $5 million in debt financing that will be repaid
in equal installments in 10 years. The interest rate on the debt is
8%. Is the project worthwhile? Use APV method.Tax...
WACC Comparables - 1 Hula Enterprises is considering a new project to produce solar water heaters....
WACC Comparables - 1 Hula Enterprises is considering a new
project to produce solar water heaters. The finance manager wishes
to find an appropriate risk adjusted discount rate for the project.
The (equity) beta of Hot Water, a firm currently producing solar
water heaters, is 1.4. Hot Water has a debt to total value ratio of
0.2. The expected return on the market is 0.11, and the riskfree
rate is 0.02. Suppose the corporate tax rate is 30 percent. Assume...
Hula Enterprises is considering a new project to produce solar water heaters. The finance manager wishes...
Hula Enterprises is
considering a new project to produce solar water heaters. The
finance manager wishes to find an appropriate risk adjusted
discount rate for the project. The (equity) beta of Hot Water, a
firm currently producing solar water heaters, is 1.1. Hot Water has
a debt to total value ratio of 0.3. The expected return on the
market is 0.09, and the riskfree rate is 0.03. Suppose the
corporate tax rate is 35 percent. Assume that debt is riskless...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- C++: Write a program that produces truth tables for the following compound propositions. Write the header...
- 1. What is the historical role of investment bankers ? Has this role changed ? Why...
- How were the original Internet requirements met through its design? What are the two main requirements...
- discuss crowdfunding on platforms: What features of the services incorporate virality? What are some of the...
- A textbook of mass 2.08 kg rests on a frictionless, horizontal surface. A cord attached to...
- Describe a time when someone did not really listen to or understand a point you were...
- Enumerations Create an advanced enumeration to represent months (JANUARY – DECEMBER) called enuMonths Add internal properties...
ADVERTISEMENT