Your company has spent $400,000 on research to develop a new computer game. The
ID: 2696592 • Letter: Y
Question
Your company has spent $400,000 on research to develop a new computer game. The firm is planning to spend $600,000 on a machine to produce the new game. Shipping and installation costs of the machine will be capitalized and depreciated; they total $50,000. The machine will be used for 3 years, has a $100,000 estimated resale value at the end of three years, and will be depreciated straight line over 4 years. Revenue from the new game is expected to be $800,000 per year, with costs of $300,000 per year. The firm has a tax rate of 35 percent, an opportunity cost of capital of 8 percent, and it expects net working capital to increase by $150,000 at the beginning of the project. Should you proceed with this project? Explain.
Year
0
1
2
3
Sales
$0.00
$800,000.00
$800,000.00
$800,000.00
Fixed Costs
$0.00
-$300,000.00
-$300,000.00
-$300,000.00
Depreciation
$0.00
-$137,500.00
-$137,500.00
-$137,500.00
EBIT
$0.00
$362,500.00
Taxes
$0.00
-$126,875.00
Net Income
$0.00
$235,625.00
Operating
Cash Flow
$0.00
Change in NWC
-$150,000.00
Change
In Fixed Assets
-$300,000.00
Total
Cash Flow
-$450,000.00
Year
0
1
2
3
Sales
$0.00
$800,000.00
$800,000.00
$800,000.00
Fixed Costs
$0.00
-$300,000.00
-$300,000.00
-$300,000.00
Depreciation
$0.00
-$137,500.00
-$137,500.00
-$137,500.00
EBIT
$0.00
$362,500.00
Taxes
$0.00
-$126,875.00
Net Income
$0.00
$235,625.00
Explanation / Answer
in my view this is profitable project as deprecition is 137500 and net income after tax and oppurtunity cost is=351000
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.