-
+1 - 312-224-1615
Get in touch with us
-
support@helpwithassignment.com
Send us an e-mail
Solution Library
Calculate Present Value After Tax, Cash Flows And IRR For A Power Producing Company
Question
You are the finance team for SafePowerCorp which is considering making an investment in a nuclear project (the “Project”) based in Canada. The Project would cost $120 million to acquire, the full amount of which would be payable immediately to the seller. The seller is a small power development company, which has completed constructing and commissioning the Project. The assets qualify for a 30% CCA rate. The Project has a capacity of 30 MW, and an average annual capacity factor of 70%. Accordingly, the expected annual energy production from the Project is 183,960 MWh/ year.
The energy generated by the Project will be sold to a Provincial utility, Hydro, under a 20-year fixed purchase agreement (the “FPA”). The FPA stipulates that Hydro will pay $105 / MWh in the first year, escalating at 3% per year throughout the 20-year term.
The project is expected to have operating expenses (primarily related to property taxes, maintaining and operating the turbines, fuel, and paying the salaries and benefits for the on-site employees) equal to 32% of revenues in each year. The project is expected to have a pre-tax operating margin of 68%.
SafePowerCorp expects that the Project could be sold at the end of the FPA term for approximately $12 million. SafePowerCorp estimates that the appropriate discount rate for the Project is 9% and SafePowerCorp's corporate tax rate is 28%.
a. Calculate the NPV of the Project(Consider using an Excel spreadsheet to solve this.):
i. Present Value of the After-Tax Project (Operating) Cash Flows, excluding Salvage Value
ii. Present Value of the CCA Tax Shield
iii. Assume an expected salvage value at the end of year 20 equal to $12 Million, calculate the present value of the after-tax salvage value of the Project, being sure to take into account any capital gains taxes
b. Estimate the IRR of the Project.
c. An analyst has noted that the market price for energy is currently $125 / MWh. Furthermore, suppose that included in the FPA was the option at certain times for the seller to elect to receive an average market price for the electricity, as opposed to the fixed $105 / MWh (escalating at 3% / year) agreed to in the FPA for the remainder of the FPA. The market pricing would be applied as follows: Payments made by Hydro to SafePowerCorp would be based on the monthly market price. What would be your recommendation to SafePowerCorp in regards to this ‘market’ option? What factors would you consider in making this decision?
Summary
The question belongs to Finance and it discusses about calculating present value after tax, cash flows and IRR for a power producing company.
Total Word Count NA
Download Full SolutionWHAT OUR STUDENTS SAY
My My dream of becoming a corporate cost accountant was hindered when I stumbled into the maze of the statements of financial position. However, the accounting assignment help experts at TheReliableTutor.com helped me go through the rough patch and now while I am pursuing my Masters also, I rely on them and only them.
Alexandra Metaxas Student
I always fancied to be a pediatric nurse and TheReliableTutor indeed helped me out with my aspiration. In my first year of bachelor degree I had to solve a case study concerning nutritional advice of autistic children, when I came across HwA and the experts helped me out immensely.
Sini-Susan Anette Student
Excel formulas get me confused at the very basic level and to say that I was in deep waters with using Excel Solver in my math assignments would be an understatement. Thanks to the Excel Solver assignment help experts at HwA, I am now much more confident and my grades have improved.
Rachel Hawkins Student
I was stuck with my nursing case study and my friend refereed me the thereliabletutor.com website. Its been 2 yrs I have been associated with this team and they have never disappointed me. love u guys!!!
Brandon Student
I was badly stuck while preparing my patient report assignment help and had no clue on how to incorporate all the minute details into the entire perspective. Luckily then only one of my friends suggested that HwA is the best place to get original work done and he was absolutely right. From the moment I contacted them I became certain that these people know the stuff and then they helped me deliver a brilliant patient report fetching me excellent grades in my class. It also taught me on how to write patient reports.
Suzanne Fletcher Student
Comments
this is a very good website
I have 50 questions for the same test your page is showing only 28
hi can you please help or guide me to answer my assignments. thanks
hi can anyone help or guide me to my assignments. thanks
This solution is perfect ...thanks
Hello Allison,I love the 2nd image that you did! I also, had never heard of SumoPaint, is something that I will have to exolpre a bit! I understand completely the 52 (or so) youtube videos that you probably watched. Sometimes they have what you want, sometimes they don't! However, it is always satisfying when you are able to produce something that you have taught yourself. Great job!Debra 0 likes
Perfect bank of solution.
great !
thanks for the quick response. the solution looks good. :)
thnx for the answer. it was perfect. just the way i wanted it.
works fine.