You are conducting an investment analysis (before tax) for a hotel in Lausanne assuming a 5 year investment horizon. You have estimated the Property Before Tax Cash Flow (PBTCF), net sales proceeds, and interest payment as shown in the table below. The net transaction price is CHF15'000'000. You take out a 5 year interest-only loan with an annual interest rate of 3.5%. The property discount rate (i.e., Weigthed Average Cost of Capital) is 8%. Ignore transaction costs. Calculate the Net Present Value (NPV: leveraged) for an equity investor. (Hint: use the debt amount and equity amount calculated to calculate the debt-to-equity ratio) Year 0 Year 1 Year 2 Year 3 1'122'000 1'144'000 PBTCF Net Sales Proceeds - Interest Payment a) 324'041 CHF b) 2'344'957 CHF c) -851'492 CHF d) Impossible to calculate 1'100'000 -350'250 -350'250 -350'250 Year 4 1'166'000 -350'250 Year 5 1'190'000 16'150'000 -350'250

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
You are conducting an investment analysis (before tax) for a hotel in Lausanne assuming a 5
year investment horizon. You have estimated the Property Before Tax Cash Flow (PBTCF), net
sales proceeds, and interest payment as shown in the table below. The net transaction price is
CHF15'000'000. You take out a 5 year interest-only loan with an annual interest rate of 3.5%. The
property discount rate (i.e., Weigthed Average Cost of Capital) is 8%. Ignore transaction costs.
Calculate the Net Present Value (NPV: leveraged) for an equity investor. (Hint: use the debt
amount and equity amount calculated to calculate the debt-to-equity ratio)
Year O
Year 1
Year 2
Year 3
PBTCF
Net Sales Proceeds
- Interest Payment
a) 324'041 CHF
b) 2'344'957 CHF
c) -851'492 CHF
d) Impossible to calculate
1'100'000
1'122'000
1'144'000
-350'250 -350'250 -350'250
Year 4
1'166'000
-350'250
Year 5
1'190'000
16'150'000
-350'250
Transcribed Image Text:You are conducting an investment analysis (before tax) for a hotel in Lausanne assuming a 5 year investment horizon. You have estimated the Property Before Tax Cash Flow (PBTCF), net sales proceeds, and interest payment as shown in the table below. The net transaction price is CHF15'000'000. You take out a 5 year interest-only loan with an annual interest rate of 3.5%. The property discount rate (i.e., Weigthed Average Cost of Capital) is 8%. Ignore transaction costs. Calculate the Net Present Value (NPV: leveraged) for an equity investor. (Hint: use the debt amount and equity amount calculated to calculate the debt-to-equity ratio) Year O Year 1 Year 2 Year 3 PBTCF Net Sales Proceeds - Interest Payment a) 324'041 CHF b) 2'344'957 CHF c) -851'492 CHF d) Impossible to calculate 1'100'000 1'122'000 1'144'000 -350'250 -350'250 -350'250 Year 4 1'166'000 -350'250 Year 5 1'190'000 16'150'000 -350'250
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education