Question

In: Finance

Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...

Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $153 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $21.2 million per annum for 20 years starting from the end of the first year. The corporate tax rate is 22 percent. The required rate of return for the project under all-equity financing is 13 percent. The pretax cost of debt for the joint partnership is 8.5 percent. To encourage investment in the country’s infrastructure, the U.S. government will subsidize the project with a $75 million, 15-year loan at an interest rate of 5 percent per year. All principal will be repaid in one balloon payment at the end of Year 15. What is the adjusted present value of this project?

Solutions

Expert Solution

Adjusted Present value = NPV(All - equity) + NPV (Financing effects)

NPV all equity = Present value of EBIDT + PV of depreciation tax shield - initial investment

NPV financing = PV of after tax interest payments + PV of principal repayment - loan amount

above image shows formulas

So APV = $11,698,105


Related Solutions

Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $81.2 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $12.3 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $80.6 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $12.7 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is RM125 million. The equipment will be fully depreciated using the straight-line method over its economic life of 5 years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be RM18.4 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $81.8 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $13.9 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $81.8 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $13.9 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $137 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $21.3 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $161 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $24.7 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $197 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $29.3 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll...
Triad Corporation has established a joint venture with Tobacco Road Construction, Inc., to build a toll road in North Carolina. The initial investment in paving equipment is $197 million. The equipment will be fully depreciated using the straight-line method over its economic life of five years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $29.3 million per annum for 20 years starting from the end of the first year. The corporate tax rate...
Blue Rabbit Corporation is looking to build a toll road in Kentucky. The initial investment in...
Blue Rabbit Corporation is looking to build a toll road in Kentucky. The initial investment in paving equipment is $184 million. The equipment will be fully depreciated using the straight-line method over its economic life of ten years. Earnings before interest, taxes, and depreciation collected from the toll road are projected to be $19.25 million per annum for 20 years starting from the end of the first year. The corporate tax rate is 25 percent. The required rate of return...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT