Problem 12-14 New project analysis Holmes Manufacturing is considering a new mac

Question

Problem 12-14
New project analysis

Holmes Manufacturing is considering a new machine that costs $250,000 and would reduce pretax manufacturing costs by $90,000 annually. Holmes would use the 3-year MACRS method to depreciate the machine, and management thinks the machine would have a value of $23,000 at the end of its 5-year operating life. The applicable depreciation rates are 33%, 45%, 15%, and 7%. Net operating working capital would increase by $25,000 initially, but it would be recovered at the end of the project's 5-year life. Holmes' marginal tax rate is 40%, and a 10% WACC is appropriate for the project.

Calculate the project's NPV. Round your answer to the nearest cent.
$    

Calculate the project's IRR. Round your answer to two decimal places.
%

Calculate the project's MIRR. Round your answer to two decimal places.
%

Calculate the project's payback. Round your answer to two decimal places.
  years

Assume management is unsure about the $90,000 cost savings-this figure could deviate by as much as plus or minus 20%. What would the NPV be under each of these situations? Round your answers to the nearest cent.
20% savings increase. $    
20% savings decrease. $    

Suppose the CFO wants you to do a scenario analysis with different values for the cost savings, the machine's salvage value, and the net operating working capital (NOWC) requirement. She asks you to use the following probabilities and values in the scenario analysis:

Calculate the project's expected NPV, its standard deviation, and its coefficient of variation. Round your answers to two decimal places.

E(NPV) = $    

NPV = $    

CV =   

Scenario Probability Cost Savings Salvage Value NOWC Worst case 0.35 $72,000 $18,000 $30,000 Base case 0.35 $90,000 $23,000 $25,000 Best case 0.30 $108,000 $28,000 $20,000

Explanation / Answer

1. Net Present Value

2. IRR Calcualtion

At 15.216% NPV is Zero Hence IRR = 15.216%

3. MIRR Calcualtion

4. Pay back Calcualtion

Present Value of Intial Cash Outflow Cost of New Machine $250,000 Additional Working Capital $25,000 Total $275,000 Calulation of Net Present Value Year Cash Inflow Pvf at 10% Present Value 1 $87,000 0.909091 $79,090.92 2 $99,000 0.826446 $81,818.15 3 $69,000 0.751315 $51,840.74 4 $54,000 0.683013 $36,882.70 5 $99,800 0.620921 $61,967.92 Total Present Value $311,600.42 Less: Present value of Cash Outflow $275,000 Net Present Value $36,600.42

Related Questions

Navigate

• Browse (All)
• Browse P
• Subjects

---