Holmes Manufacturing is considering a new machine that costs $290,000 and would / reduce pretax manufacturing costs by $90,000. annually. The new machine will be fully depreciated. at the time of purchase Management thinks the machine would hava a value of $25,000 at the end of its 5-year operating life. Net operating working capital would increase by $28,000 initially, but it would be recovered at the end of the 15- life. Holmes's marginal tax Project's rate is 25%, and a 12%. WACC is appropriate for the project, ia llamps 300 bm X 210 a) Calculate the Pyret's NPV Negative value, if any, should be indicated by a minus sign. Da not Yound intermediate calculations. Rand your answer to the nearest cent. wwzno wow lonas 20orl Sear $ Calculate the project's IRR. % Calculate the project's MIRR % Calculate the project's pay back years b. Assume management is unsure about the $90,000 cost savings - this figure could deviate by as much as plus or minus sighn. Rand the nearest cent. your answers to 20% Saungs increase $. 20% Savings decrease $ Hond 2 = A/ ANALY to do a scenario C. Suppose the fo wants you analysis with different values for the cost savings, the machine's salvage value, and the net operating. to working capital (Now) requirement. She asks use the following probabilities and values in the scenario analysis. you Scenano Probability Cost Savings Salvage Value Worst case 0.35 $72,000 $20,000 Base Case 0.35 Base Case CV S Nowe $33,000 $90,000 $25,000 0.30 $108,000 $30,000 Calculate the project's expected NVPV, its standard deviation, and its coefficient of variation. Round your answer for expected NPV and for standard deviation to the nearest cent and for coefficient of variation to two decimal places. E (NPV): S NPV $ $28,000 $23,000

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
**Holmes Manufacturing Project Analysis**

Holmes Manufacturing is considering a new machine that costs $90,000 and could reduce pre-tax manufacturing costs by $29,000 annually. The new machine will be fully depreciated at the time of purchase. Management thinks the machine would have a value of $25,000 at the end of its 5-year operating life. Net operating working capital would increase by $3,000 initially but would be recovered at the end of the project’s 5-year life. Holmes’s marginal tax rate is 25%, and a 12% WACC is appropriate for the project.

Tasks:

a) **Calculate the Project's NPV (Net Present Value):**
   - Determine the present value of the expected cash flows, considering all relevant tax impacts and non-intermediate calculations. Round answers to the nearest cent.
 
b) **Calculate the Project's IRR (Internal Rate of Return):**
   - Determine the rate at which the present value of future cash flows equals the initial investment.

c) **Calculate the Project's MIRR (Modified Internal Rate of Return):**

d) **Calculate the Project's Payback Period:**
   - Find the number of years required to recover the initial investment.

**Scenario Analysis:**

b) **Assume Management is unsure about the $29,000 cost savings as this figure could deviate by as much as plus or minus 20%. Calculate:**
   - 20% Savings Increase
   - 20% Savings Decrease

c) **The CFO requests a scenario analysis with different values for the cost savings, the machine's salvage value, and the net operating working capital (NOWC) requirements. Use the probabilities and values below:**

| Case      | Probability | Cost Savings | Salvage Value | NOWC  |
|-----------|-------------|--------------|---------------|-------|
| Worst Case| 0.35        | $72,000      | $22,000       | $33,000|
| Base Case | 0.35        | $90,000      | $25,000       | $28,000|
| Best Case | 0.30        | $108,000     | $30,000       | $23,000|

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

-
Transcribed Image Text:**Holmes Manufacturing Project Analysis** Holmes Manufacturing is considering a new machine that costs $90,000 and could reduce pre-tax manufacturing costs by $29,000 annually. The new machine will be fully depreciated at the time of purchase. Management thinks the machine would have a value of $25,000 at the end of its 5-year operating life. Net operating working capital would increase by $3,000 initially but would be recovered at the end of the project’s 5-year life. Holmes’s marginal tax rate is 25%, and a 12% WACC is appropriate for the project. Tasks: a) **Calculate the Project's NPV (Net Present Value):** - Determine the present value of the expected cash flows, considering all relevant tax impacts and non-intermediate calculations. Round answers to the nearest cent. b) **Calculate the Project's IRR (Internal Rate of Return):** - Determine the rate at which the present value of future cash flows equals the initial investment. c) **Calculate the Project's MIRR (Modified Internal Rate of Return):** d) **Calculate the Project's Payback Period:** - Find the number of years required to recover the initial investment. **Scenario Analysis:** b) **Assume Management is unsure about the $29,000 cost savings as this figure could deviate by as much as plus or minus 20%. Calculate:** - 20% Savings Increase - 20% Savings Decrease c) **The CFO requests a scenario analysis with different values for the cost savings, the machine's salvage value, and the net operating working capital (NOWC) requirements. Use the probabilities and values below:** | Case | Probability | Cost Savings | Salvage Value | NOWC | |-----------|-------------|--------------|---------------|-------| | Worst Case| 0.35 | $72,000 | $22,000 | $33,000| | Base Case | 0.35 | $90,000 | $25,000 | $28,000| | Best Case | 0.30 | $108,000 | $30,000 | $23,000| Calculate the project's expected NPV, its standard deviation, and its coefficient of variation. Round your answers for expected NPV and standard deviation to the nearest cent and the coefficient of variation to two decimal places. -
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education