Question

In: Accounting

Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year...

Hydro One is evaluating buying two different transforms.

Ø  Transformer #1: costs $370,000 has a 3 year life, has pre-tax operating cost of $80,000 per year.

Ø  Transformer #2: costs $475,000 has a 5 year life, has pre-tax operating cost of $30,000 per year.

Ø  Both transformers are Class 8 (CCA rate of 20% per year) and both have a savage value of $40,000.

The firm’s tax rate is 35% and discount rate is 10%

1. What is the NPV for Transformer #1?

2.What is the PVCCATS for Transformer #1?

3. What is the NPV for Transformer #2?

4. What is the PVCCATS for Transformer #2?

5. What is the EAC for Transformer #1?

6. What is the EAC for Transformer #2?

Solutions

Expert Solution

Ø  Transformer #1: costs $370,000 has a 3 year life, has pre-tax operating cost of $80,000 per year.

Ø  Transformer #2: costs $475,000 has a 5 year life, has pre-tax operating cost of $30,000 per year.

Ø  Both transformers are Class 8 (CCA rate of 20% per year) and both have a savage value of $40,000.

The firm’s tax rate is 35% and discount rate is 10%

.

1. What is the NPV for Transformer #1?

.

NPV = PV of Cash flow - initial cost

.

Year

0

1

2

3

Pre tax operating cost (before adjusting CCA deduction )

-$80000

-$80000

-$80000

CCA deduction

370000*10%

=-37000

333000*20%

=-66600

266400*20%

=-53280

Pre tax cost (after CCA deduction adju.)

-117000

-146600

-133280

Tax benefit

40950

51310

46648

Cash flow

-76050

-95290

-86632

Initial cost

-370000

Salvage value

80000

Tax benefit from sale of transformer

46592

Net cash flow

-370000

-76050

-95290

39960

PVIF @10%

1

0.909091

0.826446

0.7513148

PV of cash flow

-370000

-69136.37

-78752.04

30022.54

NPV

-487865.87

.

Salvage value = 80000

Carrying value = 266400 - 53280 = 213120

Loss on sales = 80000 - 212120 = 113120

Tax benefits = 113120 * 35% = 46592

.

2.What is the PVCCATS for Transformer #1?

.

Year

1

2

3

CCA deduction

370000*10%

=-37000

333000*20%

=-66600

266400*20%

=-53280

Tax rate

35%

35%

35%

Tax shield = deduction *tax rate

12950

23310

18648

PVIF @10%

0.909091

0.826446

0.7513148

PVCCATS each year

11772.73

19264.46

14010.52

PVCCATS

45047.70

.

3. What is the NPV for Transformer #2?

.

Year

0

1

2

3

4

5

Pre tax operating cost (before adjusting CCA deduction )

-$30000

-$30000

-$30000

-$30000

-$30000

CCA deduction

475000*10%

=-47500

427500*20%

=-85500

342000*20%

=-68400

273600*20%

=-54720

218880*20%

=-43776

Pre tax cost (after CCA deduction adju.)

-77500

-115500

-98400

--84720

-73776

Tax benefit

27125

40425

34440

29652

25821.6

Cash flow

-50375

-75075

-63960

-55068

-47954.4

Initial cost

-475000

Salvage value

80000

Tax benefit from sale of transformer

33286.40

Net cash flow

-475000

-50375

-75075

-63960

-55068

65332

PVIF @10%

1

0.909091

0.826446

0.7513148

0.68301

0.62092

PV of cash flow

-475000

-45795.46

-62045.43

-48056.22

-37612

40565.95

NPV

-627943.16

.

Salvage value = 80000

Carrying value =218880 - 43776 = 175104

Loss on sales = 80000 - 175104 = 95104

Tax benefits = 95104 * 35% = 33286.40

.

4. What is the PVCCATS for Transformer #2?

.

Year

1

2

3

4

5

CCA deduction

475000*10%

=-47500

427500*20%

=-85500

342000*20%

=-68400

273600*20%

=-54720

218880*20%

=-43776

Tax rate

35%

35%

35%

35%

35%

Tax shield = deduction *tax rate

16625

29925

23940

19152

15321.6

PVIF @10%

0.909091

0.826446

0.7513148

0.68301

0.62092

PVCCATS each year

15113.64

24731.39

17986.48

13081

9513.49

PVCCATS

80426

.

5. What is the EAC for Transformer #1?

.

EAC (equivalent annual cost ) = NPV / PV of interest factor annuity

.

PV of Transformer 2 = -487865.87

PV of interest factor annuity, @ 10%, 3 period = 2.486852.

EAC = -487865.87 / 2.486852 = -$196178.09

.

6. What is the EAC for Transformer #2?

.

EAC (equivalent annual cost ) = NPV / PV of interest factor annuity

.

PV of Transformer 2 = -627943.16

PV of interest factor annuity, @ 10%, 5 period = 3.7907867

.

EAC = -627943.16 / 3.7907867 = -$165649.83

.

*Transformer 2 is better, because it has lower EAC

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year...
Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year life, has pre-tax operating cost of $80,000 per year. Ø  Transformer #2: costs $475,000 has a 5 year life, has pre-tax operating cost of $30,000 per year. Ø  Both transformers are Class 8 (CCA rate of 20% per year) and both have a savage value of $40,000. The firm’s tax rate is 35% and discount rate is 10% What is the NPV for Transformer #2? Select...
Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year...
Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year life, has pre-tax operating cost of $80,000 per year. Ø  Transformer #2: costs $475,000 has a 5 year life, has pre-tax operating cost of $30,000 per year. Ø  Both transformers are Class 8 (CCA rate of 20% per year) and both have a savage value of $40,000. The firm’s tax rate is 35% and discount rate is 10% 1. What is the NPV for Transformer #1?
Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year...
Hydro One is evaluating buying two different transforms. Ø  Transformer #1: costs $370,000 has a 3 year life, has pre-tax operating cost of $80,000 per year. Ø  Transformer #2: costs $475,000 has a 5 year life, has pre-tax operating cost of $30,000 per year. Ø  Both transformers are Class 8 (CCA rate of 20% per year) and both have a savage value of $40,000. The firm’s tax rate is 35% and discount rate is 10% What is the NPV for Transformer #1? What...
You are evaluating two different silicon wafer milling machines. Machine I costs $120,000, has a 3-year...
You are evaluating two different silicon wafer milling machines. Machine I costs $120,000, has a 3-year life, and has pretax operating costs of $43,000 per year. Machine II costs $160,000, has a 5-year life, and has pretax operating costs of $20,000 per year. For both machines, use straight-line depreciation to zero over the project's life and assume a salvage value of $20,000. If your tax rate is 34 percent and your discount rate is 12 percent, which one do you...
You are evaluating two different machines. Machine A costs $210,000, has a three-year life and has...
You are evaluating two different machines. Machine A costs $210,000, has a three-year life and has pretax operating costs of $30,000 per year. Machine B costs $320,000, has a five-year life and has pretax operating costs of $23,000 per year. You will depreciate both machines using straight-line depreciation to a zero salvage value over the machine’s life. The expected salvage value for each machine is $20,000. If your tax rate is 40%, both machines are repeatable and your discount rate...
You are evaluating two different milling machines. The Techron I costs 210,000, has a three year...
You are evaluating two different milling machines. The Techron I costs 210,000, has a three year life, and pretax operating costs of 34,000 per year. The Techron II costs 320,000, lasts five years, and has pretax operating costs of 23,000 per year. Assume both machines can be depreciated using the straight-line method and both machines will have a salvage value of 20,000. The company tax rate is 35% and the discount rate is 12%. Which machine should you purchase?
You are evaluating two different stamping machines. The Stamper I costs $123053, has a three-year life,...
You are evaluating two different stamping machines. The Stamper I costs $123053, has a three-year life, and has pretax operating costs of $30,000 per year. The Stamper II costs $200,000, has a five-year life, and has pretax operating costs of $45,000 per year. For both machines, use straight-line depreciation to zero over the project’s life and assume a salvage value of $20,000. If your tax rate is 35 percent and your discount rate is 10 percent, compute the EAC for...
1. You are evaluating two different silicon wafer millingmachines. The Techron I costs $320,000, has...
1. You are evaluating two different silicon wafer milling machines. The Techron I costs $320,000, has a four-year life, and has operating costs of $85,000 per year. The Techron II costs $456,000, has a six-year life, and has operating costs of $46,000 per year. Assume a discount rate of 10 percent.What is the NPV (cost) of Techron II's cash flows?2. You are evaluating two different silicon wafer milling machines. The Techron I costs $320,000, has a four-year life, and has...
Scholastic Co. is evaluating different equipment. Machine A costs $85,000 has a four-year life, and costs...
Scholastic Co. is evaluating different equipment. Machine A costs $85,000 has a four-year life, and costs $45,000 per year to operate. The machine will be depreciated using straight-line and the relevant discount rate is 8%. The machine will have a salvage value of $20,000 at the end of the project's life. The firm has a tax rate of 21%. Calculate the EAC for the project. (Enter a positive value and round to 2 decimals)
Scholastic Co. is evaluating different equipment. Machine A costs $85,000 has a four-year life, and costs...
Scholastic Co. is evaluating different equipment. Machine A costs $85,000 has a four-year life, and costs $45,000 per year to operate. The machine will be depreciated using straight-line and the relevant discount rate is 8%. The machine will have a salvage value of $20,000 at the end of the project's life. The firm has a tax rate of 21%. Calculate the NPV of the project. (Enter a negative value and round to 2 decimals)
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT