please show all work for how you calculated the numbers. the rest of the pictures are the tables highlighted in blue in the problem in chronological order

Data table Click on the following icon . in order to copy its contents into a spreadsheet.) You are evaluasing the HomeNet project under the following assumptions: Sales of 50,000 units in year 1 increasing by 47,000 units per year over the life of the project, a year 1 sales price of $260/ unit, decreasing by 11% annually and a year 1 cost of $120/ unit decreasing by 18% annually. In addition, new tax, laws allow 100% bonus depreciation (all the depreciasion oxpense occurs when the asset is put into use, in this case immediately). Research and development expendituses total $15 milion in year 0 and selling. general, and administrative expenses aro $2.8 million per year (assuming there is no cannibalization). Under these assumptions the unlevered net income is shown in the table: Suppose that HomeNet will have no incremental cash or inventory requirements (products will be shipped diectiy from the contract manufacturer to customers). However, receivables retaled to HomeNet are expocted to account for 15% of annual sakes, and payables are expected to be 15% of the annual cost of goods sold. a. Cavalate HomeNets net working capital requiements (that is, reproduce Table 0.4 under the assumptions given). b. Calculate HomeNet's FCF (that is, reproduce Table 8.3 under the same assumptions). a. Cakalase HomelNers net working capital requirements (that is, reproduce Table 8.4 under the assumptions given). The net working capetal for year 1 is 1 (Round to the nearest thousand doltars) (Click on the following icon D in order to copy its contents into a spreadsheet.)