Less Manic at MAD Inc: Capital Budgeting Cash Flow Estimation MAD Inc.'s Board was so impressed with Sharon Meadows' analysis that they expanded her financial analysis department. Sharon has hired your team to help her evaluate a potential new project for the company The company just finished a project in a manufacturing plant that could be modified and used for this new project manufacturing materials for microprocessor chips used in automobiles and computers. MAD Inc. sees this as a short term (3-year) project to help fill the national and world-wide microprocessor chip shortage. Initial costs (t=0) include plant modification and equipment costs totaling $3,000,000 which will fall into the 3-year MACRS depreciation class. MARCS Depreciation tables can be found in Appendix 12A after the integrate case problem at the end of Chapter 12 of the textbook. Also, the project would require and initial increase in net operating working capital of $250,000. Last year, the company spent $300,000 repairing some damage caused by the previous project in the manufacturing plant that would be used by this proposed project. Some members of MAD's accounting and treasury department suggest that this repair cost which has already been paid and expensed for tax purposes should be charged against this microprocessor materials project. Their rationale is that the company would have to spend this $300,000 to make the plant suitable for the proposed new project. In terms of annual operating cash flows, the company forecasts the following sales price & variable cost per unit and unit sales. Year Sales price per unit Variable cost per unit Unit Sales $41 $18 100,000 $40 $19 85,000 3 $39 $20 75,000 1 2 The company forecasts fixed costs of $200,000 annually and a tax rate of 25%. At the end of the 3-year life of the project, the equipment has an expected salvage value of $500,000 and the initial increase in net operating working capital would be liquidated (recovered). Part II Questions 1. Should the $300,000 spent last year to repair the manufacturing plant be included in the project analysis? Explain. 2. Suppose another manufacturer expressed interest in leasing the plant for $500,000 a year. Explain how this information would be incorporated in the analysis if this were true (in fact it was not)? 3. What is MAD's Year 0 total initial investment outlay for the proposed project? 4. Estimate the project's operating cash flows for years 1 through 3. 5. What is the expected non-operating (terminal) cash flow when the project is terminated at the end of Year 3? 6. Using your WACC from Part I, what is the project's NPV and IRR? Should the project be undertaken? 7. Now, assume MAD has enough operating income to write off (deduct) or expense the initial project cost at the beginning of the project (time period 0) under current tax laws. This would lead to an up-front tax deduction and no depreciation on an annual basis during the life of the project. a. Redo your cash flow estimates from questions 4, 5, and 6 under the full immediate expensing of the project cost allowed under the new tax laws. b. What is the project's NPV and IRR under the new tax laws? Should the project be accepted?

The project 3-year life. The initial investment outlay is $3,250,000, with annual cash flows and a salvage value of $500,000. The Operating and Terminal  cash flow is $378,750 and $750,000. The project has an NPV of $76,755.73 and an IRR of 13.35%, the project's NPV is -$44,651.89 and IRR 18.16, indicating that the project should be accepted.

The reason for the repair cost has already been expensed and paid for tax purposes, and it is not directly related to the new project. The repair cost was incurred due to the previous project and is not necessary for the proposed project to operate.

The lease income of $500,000 would be included in the cash inflows of the project and would increase the net cash flow of the project. However, this scenario is not mentioned in the problem.

MAD's Year 0 total initial investment outlay for the proposed project can be calculated as follows

Initial plant modification and equipment cost = $3,000,000

Initial increase in net operating working capital = $250,000

Total initial investment outlay = $3,250,000

The project's operating cash flows for years 1 through 3 can be calculated as follows

Year 1:

Sales revenue = $41 × 100,000 = $4,100,000

Variable costs = $18 × 100,000 = $1,800,000

Fixed costs = $200,000

Depreciation expense = $1,000,000 (calculated using MACRS)

Taxable income = $1,100,000

Taxes (25%) = $275,000

Operating cash flow = $1,100,000 - $275,000 = $825,000

Year 2:

Sales revenue = $40 × 85,000 = $3,400,000

Variable costs = $19 × 85,000 = $1,615,000

Fixed costs = $200,000

Depreciation expense = $1,200,000 (calculated using MACRS)

Taxable income = $385,000

Taxes (25%) = $96,250

Operating cash flow = $385,000 - $96,250 = $288,750

Year 3:

Sales revenue = $39 × 75,000 = $2,925,000

Variable costs = $20 × 75,000 = $1,500,000

Fixed costs = $200,000

Depreciation expense = $720,000 (calculated using MACRS)

Taxable income = $505,000

Taxes (25%) = $126,250

Operating cash flow = $505,000 - $126,250 = $378,750

The expected non-operating (terminal) :

Salvage value of equipment = $500,000

Recovery of net operating working capital = $250,000

Terminal cash flow = $500,000 + $250,000 = $750,000

Using the WACC from Part I (assumed to be 10%), the project's NPV and IRR can be calculated as follows:

NPV = -$3,250,000 + $825,000/(1+10%) + $288,750/(1+10%)² + $378,750/(1+10%)³ + $750,000/(1+10%)³

NPV = $76,755.73

IRR = 13.35%

Since the NPV is positive and the IRR (13.35%) is greater than the required rate of return (10%), the project should be undertaken.

With full immediate expensing of the project cost allowed under the new tax laws, there will be no annual depreciation expense. Therefore, the annual operating cash flows will be calculated as follows

Year 1

Sales Revenue = $41 x 100,000 = $4,100,000

Variable Costs = $18 x 100,000 = $1,800,000

Fixed Costs = $200,000

Operating Income = $2,100,000

Taxes (25%) = $525,000

Operating Cash Flow = $2,100,000 - $525,000 = $1,575,000

Year 2

Sales Revenue = $40 x 85,000 = $3,400,000

Variable Costs = $19 x 85,000 = $1,615,000

Fixed Costs = $200,000

Operating Income = $1,585,000

Taxes (25%) = $396,250

Operating Cash Flow = $1,585,000 - $396,250 = $1,188,750

Year 3

Sales Revenue = $39 x 75,000 = $2,925,000

Variable Costs = $20 x 75,000 = $1,500,000

Fixed Costs = $200,000

Operating Income = $1,225,000

Taxes (25%) = $306,250

Operating Cash Flow = $1,225,000 - $306,250 = $918,750

To calculate the project's NPV and IRR with full immediate expensing, we can use the same formula as in question 6, but with the new cash flows

NPV = -$3,000,000 - $250,000 + ($1,575,000 / (1 + 0.12)) + ($1,188,750 / (1 + 0.12)²) + ($918,750 + $500,000 / (1 + 0.12)³)

NPV = -$44,651.89

IRR = 18.16%

Based on these calculations, the project should still be undertaken even with full immediate expensing under the new tax laws, as it has a positive NPV and an IRR greater than the required rate of return.

To know more about NPV:

https://brainly.com/question/29423457

#SPJ4

The human resource manager is undecided about whether to use internal or external
recruitment for filling the supervisor vacancy. Which method would you recommend? Justify
your answer, with advantages and disadvantages.

a command economy features:
A. private companies operating without government interference
B. the government directly controlling the production and sale of goods
C. people relying on customs to make economic decisions
D. the government placing some regulations on free businesses

a family gets 300 litres of free water,January has 31 days how many free kilolitres of water did this family get in January ​

Describe and evaluate what Pfizer is doing with its PfizerWorks. 2. What structural implications—good and bad—does this approach have? (Think in terms of the six organizational design elements.) 3. Do you think this arrangement would work for other types of organizations? Why or why not? What types of organizations might it also work for? 4. What role do you think organizational structure plays in an organization's efficiency and effectiveness? Explain

Question 6 of 10
The practice of fractional reserve banking means that:
O A. banks are required by law to operate as nonprofit organizations.
O B. banks are not allowed to use deposited funds to make loans.
O C. banks can change the interest rates on loans at any time.
O D. banks only keep a portion of their deposits as cash reserves.

What is one cost of avoiding insurance?
falling into debt if faced with a serious problem
not benefitting from insurance de bructibles
not being able to purchase a car or home
facing increased probability of accidents

If 42 of 500 people who clicked
your add bought a product online,
what would your conversion ratę
be?
A. 2.4%
B. 8.4%
C. 12.8%
D. 15.2%

Four people are applying for a job. This chart shows the company’s favorite characteristic of each of these job applicants:

Drag the tiles to the correct boxes to complete the pairs.
Match the cost or benefit with the appropriate spending decision.

Which one of these business structures has one owner and is run by one
person?

A. Limited liability company
B. Partnership
C. Corporation
D. Sole proprietorship

Suppose the GDP of the entire European Union is 350,000 euros and the exchange rate between euros and USD is 0.66 EURO=$1. What is the GDP of the European Union when measured in USD? Round your answer to the nearest hundredth.

Do you agree with Archbishop John Foley that violence in the media can have a negative impact on young people? Why or why not?

HELP FOR CROWN!!!
what is one thing a bank will require you to have when you ask for an auto loan?
A. keys to the car
B. proof of auto insurance
C. driver's license
D. letter of recommendation

Benjamin wants to become a biotechnologist and eventually run his own
laboratory. In order to reach his goal, what education should Benjamin plan
to get?
A) internship
B) apprenticeship
C) associate degree
D) master's degree

what is human resources in south Africa​

Which one is not a Function in MS Excel?

MAX
ARG
MIN
SUM

1. What is the annual percentage rate (APR) for this credit card?

2. For cash advances what is the APR?

3. What three things would move the APR for the balance on this credit card to 28.99%?

4. What is the annual fee that customers are charged for holding this credit card?

5. If you decided to transfer the balance from another credit card to this credit card, what would be the fee charged?

a. What would be the APR charged for the transferred balance?

6. What is the fee for a cash advance?

7. If you use this credit card in a foreign country, what would be the fee on each transaction you made in the foreign country?

8. If you are late on making a payment, what would be the fee charged?

9. What would be the fee charged if you went over your credit limit?

1.increasing the temperature increases the rate of a reaction by dissolution of solid in liquid.
2.Tyndall effect is the ability of homogeneous mixtures to scatter light​

__ offers users an "Ask a Librarian" feature to inquire about the library's collections.

All of the following are economic issues facing communities EXCEPT: A. unemployment rises as people get laid off work B. population decreases as people move to find work C. property value goes up because of an increase of buyers D. schools lose money because property taxes go down Please select the best answer from the choices provided A B C D

Martin is a credit counselor working with a client, Kim, who is in serious financial trouble. Kim is hesitant because she has a long way to go and a lot of work to do before she can be financially healthy again. What is the best way for Martin to explain the next steps to her?

A.) Martin should present the information in small manageable steps rather than give her a lengthy to-do list.

B.) Martin should make a list of tasks that must be completed and do them for her, since he is an experienced professional.

C.) Martin should compile a list of all the tasks that Kim must complete and suggest that she report back to him after she is finished.

D.) Martin should not encourage her to do anything she is reluctant to do, even if it means salvaging her financial life in the long term​

equity shareholders are called what ​

a car travelling at 36km / h accelerates uniformly acceleration final 2m / s ^2 find its velocity in 5 second ​

Do you think workers of a company need to join in a trade union? Justify your answer

A company had 6,950,000 net income for the year. Is net sales were 14,700,000 for the same period. Calculate its profit margin.

Do you think a client’s wishes should trump ethics in the mind of an advertising professional? Why or why not?

Professor Bong has just written the first textbook in Punk Economics. It is called 'Up Your Isoquant'. Market research suggests that the demand curve for this book will be Q = 2,000-100P, where P is the book's price. It will cost $1000 to set the book in type. This setup cost is necessary before any copies can be printed. In addition to setup cost, there is a marginal cost of $4 per book for every book printed.


a. What is the total revenue function R(Q) for Professor Bong's book?

b. What is the total cost function C(Q) for producing Professor Bong's book?

c. What are the marginal revenue function MR(Q) and the marginal cost function MC(Q)?

d. Find the profit-maximizing quantity of books for Professor Bong to sell.

Helppp !!

Is a group of customers who share common wants and needs :

A) Market management
B) Marketing
C) Promotion
D) Product / Service

1. ¿que tiene que ver el gobierno populista con el universal basic income? 2. ¿es el UBI bueno para la economía?

QUESTION 10 of 10: You are planning to place an ad in a local newspaper. The size of the ad is 6 inches long by 5 columns wide. The
newspaper's rate per column inch is $20. How much will the ad cost?
a) $600
b) $625
c) $635
d) $645