Answered

IDNLearn.com: Your trusted platform for finding reliable answers. Our experts provide timely and precise responses to help you understand and solve any issue you face.

KADS, Incorporated has spent [tex]\$410,000[/tex] on research to develop a new computer game. The firm is planning to spend [tex]\$210,000[/tex] on a machine to produce the new game. Shipping and installation costs of the machine will be capitalized and depreciated using bonus depreciation; they total [tex]\$51,000[/tex]. The machine has an expected life of three years, a [tex]\$76,000[/tex] estimated resale value, and falls under the MACRS seven-year class life. Revenue from the new game is expected to be [tex]\[tex]$610,000[/tex] per year, with costs of [tex]\$[/tex]260,000[/tex] per year. The firm has a tax rate of 21 percent, has an opportunity cost of capital of 11 percent, and expects net working capital to increase by [tex]\$105,000[/tex] at the beginning of the project.

What will the cash flows for this project be?

Note: Negative amounts should be indicated by a minus sign. Round your answers to 2 decimal places.

\begin{tabular}{|l|l|l|l|l|}
\hline
Year & 0 & 1 & 2 & 3 \\
\hline
FCF & & & & \\
\hline
\end{tabular}

Sagot :

GinnyAnsweridn
To determine the cash flows (FCF) for this project, we'll need to go through a series of steps to calculate the values for each year of the project. Here's the step-by-step solution:

### Step 1: Initial Investment (Year 0)
1. Machine Cost: [tex]$210,000 2. Shipping and Installation Costs: $[/tex]51,000
3. Increase in Net Working Capital: [tex]$105,000 The total initial investment (Year 0 FCF) is: \[ \text{Initial Investment} = 210,000 + 51,000 + 105,000 = 366,000 \] Since this is an outflow, it will be recorded as a negative amount: \[ \text{Year 0 FCF} = -366,000 \] ### Step 2: Depreciation The machine will be depreciated using the MACRS seven-year class life. The applicable MACRS depreciation rates for the first three years are 14.29%, 24.49%, and 17.49%. ### Step 3: Yearly Cash Flows (Years 1, 2, 3) For each year, we need to calculate: - Revenue - Costs - Depreciation - Taxable Income - Taxes - Net Income - Cash Flow - Free Cash Flow (FCF) We are given: - Annual Revenue: $[/tex]610,000
- Annual Costs (excluding depreciation): [tex]$260,000 - Tax Rate: 21% #### Year 1: 1. Depreciation: \( 51,000 \times 0.1429 = 7,287.9 \) 2. Revenue: $[/tex]610,000
3. Costs: [tex]$260,000 4. Total Costs (including depreciation): \( 260,000 + 7,287.9 = 267,287.9 \) 5. Taxable Income: \(610,000 - 267,287.9 = 342,712.1 \) 6. Taxes: \(342,712.1 \times 0.21 = 71,969.541 \) 7. Net Income: \(342,712.1 - 71,969.541 = 270,742.559 \) 8. Cash Flow (Net Income + Depreciation): \(270,742.559 + 7,287.9 = 278,030.459 \) 9. Free Cash Flow (Yearly Cash Flow): \(278,030.459 \) #### Year 2: 1. Depreciation: \( 51,000 \times 0.2449 = 12,499.9 \) 2. Revenue: $[/tex]610,000
3. Costs: [tex]$260,000 4. Total Costs (including depreciation): \( 260,000 + 12,499.9 = 272,499.9 \) 5. Taxable Income: \(610,000 - 272,499.9 = 337,500.1 \) 6. Taxes: \(337,500.1 \times 0.21 = 70,875.021 \) 7. Net Income: \(337,500.1 - 70,875.021 = 266,625.079 \) 8. Cash Flow (Net Income + Depreciation): \(266,625.079 + 12,499.9 = 279,124.979 \) 9. Free Cash Flow (Yearly Cash Flow): \(279,122.879 \) (rounded) #### Year 3: 1. Depreciation: \( 51,000 \times 0.1749 = 8,914.9 \) 2. Revenue: $[/tex]610,000
3. Costs: $260,000
4. Total Costs (including depreciation): [tex]\( 260,000 + 8,914.9 = 268,914.9 \)[/tex]
5. Taxable Income: [tex]\(610,000 - 268,914.9 = 341,085.1 \)[/tex]
6. Taxes: [tex]\(341,085.1 \times 0.21 = 71,627.871 \)[/tex]
7. Net Income: [tex]\(341,085.1 - 71,627.871 = 269,457.229 \)[/tex]
8. Cash Flow (Net Income + Depreciation): [tex]\(269,457.229 + 8,914.9 = 278,372.129 \)[/tex]
9. Free Cash Flow (Yearly Cash Flow + Machine Resale Value - Release of Working Capital): [tex]\( 278,372.129 + 76,000 - 105,000 = 249,372.129 \)[/tex] (rounded)

### Final Cash Flows
[tex]\[ \begin{tabular}{|l|l|l|l|l|} \hline \text{Year} & \text{0} & \text{1} & \text{2} & \text{3} \\ \hline \text{FCF} & -366,000 & 278,030.46 & 279,122.88 & 249,373.18 \\ \hline \end{tabular} \][/tex]

Thus, the Free Cash Flows (FCF) for the project are as follows (in dollars, rounded to 2 decimal places):
- Year 0: -366,000
- Year 1: 278,030.46
- Year 2: 279,122.88
- Year 3: 249,373.18
We appreciate your contributions to this forum. Don't forget to check back for the latest answers. Keep asking, answering, and sharing useful information. IDNLearn.com is dedicated to providing accurate answers. Thank you for visiting, and see you next time for more solutions.