Question
Exhibit 8: Assumptions Concerning the Hanover Inn Solar Thermal Roofing Project 35,000 square foot roof Cost of conventional roof: $350,000 Life of twenty years Depreciated
Exhibit 8: Assumptions Concerning the Hanover Inn Solar Thermal RoofingProject
35,000 square foot roof
Cost of conventional roof: $350,000
Life of twenty years
Depreciated for tax purposes using straight line over twenty years
Cost of solar roof: $700,000
Life of forty years
DepreciatedusingfiveyearMACRS(withthehalf-yearconvention,thedepreciationtakes place over a six year period)
First year federal investment tax credit: 30 percent of total solar roof cost
Depreciable basis: total solar roof cost minus 50 percent of initial tax credit
Tax rate: 35 percent
Yearly reduction in heating requirements for 35,000 square foot roof: 1,925 million BTU
Current cost per million BTU: $13.30
Mortgage interest rate if initial roof cost is financed: 6 percent (Mortgage would be
amortized in equal payments over the life of the mortgage).
Pasttenyearenergyinflationrate:5percent/year
Pasttenyearconsumerinflationrate:2.5percent
Department of Energy projected annual fuel price increases: Real interest rate 3percent and 0.9 percent inflation
Risk free rate: 1.85 percent
Cost of debt for Hanover: 7.5 percent
No yearly maintenance costs for either solar or conventional roofs
Cashflowsforthesolarroofincludedinflowsconsistingoftheenergysavings,invest-ment tax credit for the solar option, and the depreciation tax shield and outflows ofthe cost of the roof.
After hearing American Solars sales proposal, Hanover Inns decided to hire your group as the consultants to conduct a set of capital budgeting analysis. The goal is to understand the costs and benefits of different plans and help them make an optimal decision. Your group decides to set up models to compute the incremental cash flows and NPV of the following scenarios:
1. conventional roof, no financing, no energy inflation
This means the hotel pays for the new roofs out of its regular capital budget without taking on any special financing.
Consider the incremental cash flows from the initial investment, and tax shield from depreciation expenses
Assume straight-line depreciation
Assume a WACC of 9%
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started