Home / Questions / Your company has spent $250000 on research to develop a new computer game The firm is plan...
Your company has spent $250,000 on research to develop a new computer game. The firm is planning to spend $1,400,000 on a machine to produce the new game. Shipping and installation costs for the new machine total $200,000 and these costs will be capitalized and depreciated together with the cost of the machine. The machine will be used for 3 years, has a $200,000 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 $1,200,000 per year, with costs of $500,000 per year. The firm has a tax rate of 35 percent, a cost of capital (discount rate) of 6 percent, and it expects net working capital (NWC) to increase by $150,000 at the beginning of the project. This investment in NWC will be wholly recouped at the end of the project. .
A) Complete the table below.
B) In the second table below calculate the Net Present Value (NPV) of the project.
C) Calculate the Profitability Index (PI) of the project.
D) Is the Internal Rate of Return (IRR) of the project greater than, equal to, or less than the cost of capital (discount rate)?
E) Should your company proceed with this project? Explain based on the decision criteria for NPV, PI, and IRR.
|
Year |
0 |
1 |
2 |
3 |
|
Revenue |
||||
|
Costs |
||||
|
Depreciation |
||||
|
EBIT |
||||
|
Taxes |
||||
|
Net Income |
||||
|
Operating Cash Flow |
||||
|
Change in Net Operating Working Capital |
||||
|
Change in Gross Fixed Assets |
||||
|
Total Free Cash Flow |
|
Net Present Value |
|
|
Profitability Index |
|
|
Internal Rate of Return >, =, or < the cost of capital (discount rate)? |
|
|
Proceed with the project? Explain. |
May 20 2020 View more View Less
Finding the Domain and Range of a FunctionIn Exercises 21-32, find the domain and range of the function.
Aug 02 2021After winning the lottery, Australian Artie decides to retire, stay home, and watch sports on television all day. Artie likes both Rugby, R, and Aussie Rules Football, F ...
May 04 2020Determine the energy level of the third electron shell in a hydrogen atom.
Aug 19 2021Studio, located in a shopping mall, offers Zumba dance classes for all ages. Carol's Studio is known as a(n) A.service retailer.B.category specialist.C.specialty s...
Dec 16 2019For the following SN2 reaction, draw the major organic product?The correct (R) and (S) designations for the stereocenter carbons are?a) organic substrate is (S) and the o...
May 23 2021If the minimum wage increased by 10% and CPI rose by 15% from 2019 to 2020, what happened to the employees’ real income and budget line? Explain your answer.
Jun 01 2021Draw structural formulas for the major organic products of each reaction.
Aug 01 2021If Σα, is convergent and b, is divergent, then (a, + b) is divergent. Select one: O True o False The domain of the function f(x)=in(x) is (-00,00) Select one: True False...
Apr 26 2021The following alphabetized list of selected adjusted account balances is from the records of Jasper Company on December 31, 2014: Accounts Payable ..........................
Apr 12 2020Mr. James McWhinney, president of Daniel-James Financial Services, believes there is a relationship between the number of client contacts and the dollar amount of sales. ...
Aug 01 2020