Problem:
Gemini, Inc., an all-equity firm, is considering a $1.72 million investment that will be depreciated according to the straight-line method over its four-year life. The project is expected to generate earnings before taxes and depreciation of $597,000 per year for four year. The investment will not change the risk level of the firm. The company can obtain a four-year, 9.7 percent loan to finance the project from a local bank. All principal will be repaid in one balloon payment at the end of the fourth year. The bank will charge the firm $47,000 in flotation fees, which will be amortized over the four-year life of the loan. If the company financed the project entirely with equity, the firm's cost of capital would be 12 percent. The corporate tax rate is 35 percent.
Required:
Question: Using the adjusted present value method, calculate the APV of the project.
Note: Show supporting computations in good form.