Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I Am having trouble finding the change in FA for year 3, all other work has been verified correct: KADS, Inc., has spent $410,000 on

I Am having trouble finding the change in FA for year 3, all other work has been verified correct:

KADS, Inc., has spent $410,000 on research to develop a new computer game. The firm is planning to spend $210,000 on a machine to produce the new game. Shipping and installation costs of the machine will be capitalized and depreciated; they total $51,000. The machine has an expected life of three years, a $76,000 estimated resale value, and falls under the MACRS 7-year class life. Revenue from the new game is expected to be $610,000 per year, with costs of $260,000 per year. The firm has a tax rate of 40 percent, an opportunity cost of capital of 11 percent, and it expects net working capital to increase by $105,000 at the beginning of the project.

Year 0 1 2 3
Sales 0 0 0 0
Fixed Costs 0 20500 20500 20500
Depreciation 0 -19998 -26670 -8886
Ebit 0 502 -6170 11614
Taxes 0 -175.7 2159.5 -4064.9
Net Income 0 326.3 -4010.5 7549.1
Depreciation 0 19998 26670 8886
OCF 0 20324.3 22659.5 16435.1
CHNG NWC -1500 1500
CHNG FA -60000
Total Cash Flow -61500 20324.3 22659.5

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

An Introduction To Personal Finance

Authors: Anne Marie Ward

2nd Edition

1907214267, 978-1907214264

More Books

Students also viewed these Finance questions

Question

To solve p + 3q = 5z + tan( y - 3x)

Answered: 1 week ago