123 Construction cost ($)4 Loan ($)A5Loan interest rate6 Loan term (yrs.)7 Hangar space (sq.ft.)8 Rent ($/sq.ft. per month)9 Rent inflator16171819Key Assumptions10 Operating Costs ($/yr.)11 Cost inflator12 Tax rate13 Discount rate14 Depreciation/year ($)1520211,250,000400,000BCash FlowsRent Incomeminus: Operating Costsminus: Interestminus: Depreciation= Taxable Incomeminus: Taxes6.0%524,0001.202.0%144,0002.0%21.0%7.0%10,000= Net Incomeminus: Principal= Net Operating Cash Flowminus: Cash Outlay at Startplus: Depreciation= Total Cash FlowsCStartDYear 1EYear 2FYear 3GYear 4HYear 5IYear 6JYear 7KYear 822232425262728NPVIRR2930 Note: Tax shields are the tax gains from expensing interest and depreciation. The formula is interest or depreciation expense times the tax rate31LYear 9MYear 10NTV0

Key Assumptions Construction cost ($) Loan ($) Loan interest rate Loan term (yrs.) Hangar space (sq.ft.) Rent ($/sq.ft. per month) Rent inflator Operating Costs ($/yr.) Cost inflator Tax rate Discount rate Depreciation/year ($) 1,250,000 400,000 Cash Flows Rent Income minus: Operating Costs minus: Interest minus: Depreciation = Taxable Income minus: Taxes 24,000 1.20 2.0% 144,000 6.0% 5 = - Total Cash Flows 2.0% 21.0% 7.0% 10,000 - Net Income minus: Principal = Net Operating Cash Flow minus: Cash Outlay at Start plus: Depreciation NPV IRR

Key Assumptions Construction cost ($) Loan ($) Loan interest rate Loan term (yrs.) Hangar space (sq.ft.) Rent ($/sq.ft. per month) Rent inflator Operating Costs ($/yr.) Cost inflator Tax rate Discount rate Depreciation/year ($) 1,250,000 400,000 Cash Flows Rent Income minus: Operating Costs minus: Interest minus: Depreciation = Taxable Income minus: Taxes 24,000 1.20 2.0% 144,000 6.0% 5 = - Total Cash Flows 2.0% 21.0% 7.0% 10,000 - Net Income minus: Principal = Net Operating Cash Flow minus: Cash Outlay at Start plus: Depreciation NPV IRR

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

purchase property that has an annual net income of 587000 and want to ear 8.25% on investment what do I pay for property
A permanent investment has an initial cost of $3.550.000 and an annual income of $234,500. What is the RoR of this vesment Seect one hone of thee
Give typing answer with explanation and conclusion
Based on the following data, calculate the items requested: Buying Costs Annual mortgage payments Property taxes Down payment/closing costs Growth in equity Insurance/maintenance Estimated annual appreciation Rental Costs Annual rent Insurance Security deposit $ 8,230 $ 230 $ 1,075 Assume an after-tax savings interest rate of 7 percent and a tax rate of 32 percent. Assume this individual has other tax deductions that exceed the standard deduction amount. Rental cost Buying cost a. Calculate total rental cost and total buying cost. (Do not round intermediate calculations. Round your answers to the nearest whole dollar.) $ 10,450 (10,000 is interest) $ 2,120 $ 5,150 $ 450 $1,900 $ 2,550 b. Would you recommend buying or renting? O Renting O Buying
Cost of money is 14%. 2. Determine the capitalized cost of a structure that requires an initial investment of P1,500,000 and an annual maintenance of P200,000. Interest is 15%.
A project has annual depreciation of $17,100, costs of $89,300, and sales of $129,500. The applicable tax rate is 40 percent. What is the operating cash flow? Multiple Choice $22,920 $30,960 $84,540 $34,380 $24,120
Please show the solution.
I want answer with explanation and within 1 hr.
Compute the project cost. Gross income 1,000,000 Life of project Operating cost Rate of project 500,000 5 years 20% Benefit ratio 1.08 O a. P1,384,543.00 O b. P1,348,543.00 O c. P1,384,534.00 O d. P1,384,453.00
Calculate the assessed value of the piece of property: Assessment rate Market value Assessed value 80% $210,000
Please show calcualtons, (Excel or long hand): 13) Develop a cash flow worksheet based on the following information, initial investment = 500,000, 5-year property, variable costs = 54%, fixed costs 70,000 per year, sales yr 1 = 300,000 yr 2 = 500,000, yr 3 = 750,000, yr 4 = 550,000, yr 5 = 250,000 tax rate = 21%
How much is the gross profit realized in 2018? A. (P250,000) B. (P50,000) C. P250,000 D. P1,100,000