1 answer

Madison Manufacturing is considering a new machine that costs $350,000 and would reduce pre-tax manufacturing costs...

Question:

Madison Manufacturing is considering a new machine that costs $350,000 and would reduce pre-tax manufacturing costs by $110,000 annually. Madison would use the 3-year MACRS method to depreciate the machine, and management thinks the machine would have a value of $33,000 at the end of its 5-year operating life. The applicable depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%. Working capital would increase by $35,000 initially, but it would be recovered at the end of the project's 5-year life. Madison's marginal tax rate is 25%, and a 10% cost of capital is appropriate for the project.

  1. Calculate the project's NPV, IRR, MIRR, and payback. Do not round intermediate calculations. Round the monetary value to the nearest dollar and percentage values and payback to two decimal places. Negative values, if any, should be indicated by a minus sign.

    NPV: $  

    IRR:   %

    MIRR:   %

    The project's payback:  years

  2. Assume management is unsure about the $110,000 cost savings - this figure could deviate by as much as plus or minus 20%. Do not round intermediate calculations. Round your answer to the nearest dollar. Negative values, if any, should be indicated by a minus sign.

    Calculate the NPV if cost savings value deviate by plus 20%.

    $  

    Calculate the NPV if cost savings value deviate by minus 20%.

    $  

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

    Scenario Probability Cost Savings Salvage Value WC
    Worst case 0.35 $  88,000    $28,000    $40,000
    Base case 0.35 110,000    33,000    35,000
    Best case 0.30 132,000    38,000    30,000

    Calculate the project's expected NPV, its standard deviation, and its coefficient of variation. Do not round intermediate calculations. Round the monetary values to the nearest dollar and a coefficient of variation to two decimal places. Negative values, if any, should be indicated by a minus sign.

    The project's expected NPV: $  

    Standard deviation: $  

    Coefficient of variation:


Answers

Calculation of NPV

(1) NPV = present value of cash inflow - present value of cash outflow

= $409075.1 - $385000

= $24075.07

(2)IRR = 12.34 %

(3) MIRR + 13.33%

Working note.1 calculation of cash outflow & cash inflow

   Cash outflow = 350000+35000 = 385000

   Cash inflows = 110000*.75*3.7908 + 68000*0.621+54106.07

   = 409075.1

.

Similar Solved Questions

1 answer
The Ka of propanoic acid (C2H5COOH) is 1.34 × 10-5. Calculate the pH of the solution...
The Ka of propanoic acid (C2H5COOH) is 1.34 × 10-5. Calculate the pH of the solution AND the concentrations of C2H5COOH AND C2H5COO– in a 0.323 M propanoic acid solution at equilibrium. Please explain each step in detail....
1 answer
4) Let W(t) be AWGN. a) Sketch the PSD of W(t) You can use No to indicate amplitude in your sketc...
4) Let W(t) be AWGN. a) Sketch the PSD of W(t) You can use No to indicate amplitude in your sketch (i.e., no need to replace with the actual value). b) What is the power of W(t)? Assume Wlt) is the input to a lowpass filter with response given on the side and let N(t) beH(f)I the output of the filte...
1 answer
PROBLEM 2 MW 122 3C 78.7 AH 8 [104-933] 1994 iH iH Proton NMA 140 Carbon...
PROBLEM 2 MW 122 3C 78.7 AH 8 [104-933] 1994 iH iH Proton NMA 140 Carbon 13 NHA 1.5H There are two "lines" (unresolvod at 130 ppm. 100 1.5H 20 PPM 0...
1 answer
Which inventory costing method results in the lowest ending inventory during a period of rising merchandise...
Which inventory costing method results in the lowest ending inventory during a period of rising merchandise inventory cost? a.) Weighted-average b.) Specific identification c.) First-in, first-out (FIFO) d.) Last-in, first-out (LIFO)...
1 answer
24. Long-term financial plans The financial statements of Eagle Sport Supply are shown in Table 29.17....
24. Long-term financial plans The financial statements of Eagle Sport Supply are shown in Table 29.17. For simplicity. "Costs include interest. Assume that Eagle's assets are proportional to its sales. 1. Find Eagle's required external funds if it maintains a dividend payout ratio of 50%...
1 answer
 Describe why you think you will make a good clinical social work student as well...
 Describe why you think you will make a good clinical social work student as well as an effective social worker.  Discuss your readiness for rigorous graduate work. How/when will you manage 20 hours of graduate work every week?...
1 answer
Compare total ytd , write sum formula calculate company total compre quarter comparison of company total...
compare total ytd , write sum formula calculate company total compre quarter comparison of company total (compare q2 with q1 and q3 with q2) please write the formulas if possible i am very confused on what i should be doing here thank you! f A B С D E F G H ACME Tech Inc. Sales (SMillion) Q3...
1 answer
9. Commercial paper. Criss Cross Manufacturers will issue commercial paper for a short-term cash inflow. Criss...
9. Commercial paper. Criss Cross Manufacturers will issue commercial paper for a short-term cash inflow. Criss Cross must raise $5,050,000, and the paper will have a maturity of 182 days. If this paper has a maturity value of $50,000 and is selling at an annual interest rate of 9.9%. what are the pr...
1 answer
How should a scatter plot of data look if there is a negative correlation?
How should a scatter plot of data look if there is a negative correlation?...
1 answer
An IVPB bag contains 200mg of drug in 100mLO of solution. If the medication will infuses...
An IVPB bag contains 200mg of drug in 100mLO of solution. If the medication will infuses at the rate of 50 mg/min, how long will the infusion take?...
1 answer
Time period, you will get zero points. Question 1 10 In May, December futures were trading...
time period, you will get zero points. Question 1 10 In May, December futures were trading at $5.50/bushel and Josh bought a Dec $5.50 put for 45 cents for downside protection. By the time he harvested his corn, prices had fallen to $4.50/bushel and the basis when he delivered his corn was 10 under....
1 answer
Flux, what is the basketball flux through the hoop in meters squared per second? Assume the...
flux, what is the basketball flux through the hoop in meters squared per second? Assume the rim is a circle with a radius of 0.23 meters. Hint: recall the equation for the area of a circle a. 5.2 x 105 basketballs m2 s1 b. 5.2 x 105 basketballs m-2 s-1 c. 6.3 x 102 basketballs m2 s1 6.3x 102 basketb...
1 answer
26. Propose a complete mechanism for the following reaction Tetrahydrofurfuyl dcobal
26. Propose a complete mechanism for the following reaction Tetrahydrofurfuyl dcobal...
1 answer
QUESTION 7 5 point What is the magnitude of the electric field at a distance of...
QUESTION 7 5 point What is the magnitude of the electric field at a distance of 66 cm from a 76 C charge, in units of NC?...
1 answer
Wave length is 0.7727 A pure musical tone is sounded at a frequency/of 440 hertz. What...
Wave length is 0.7727 A pure musical tone is sounded at a frequency/of 440 hertz. What is the wavelength A? (Take the speed of sound as 340 m/s.) What is the third harmonic of the above sound? A piano and a trumpet play exactly the same note. Briefly explain why one can immediately tell the differe...