Answered step by step
Verified Expert Solution
Question
1 Approved Answer
table8.4: table 8.3: You are evaluating the HomeNet project under the following assumptions: Sales of 50,000 units in year 1 increasing by 49,000 units per
table8.4:
table 8.3:
You are evaluating the HomeNet project under the following assumptions: Sales of 50,000 units in year 1 increasing by 49,000 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 depreciation expense occurs when the asset is put into use, in this case immediately). Research and development expenditures total \$15 million in year 0 and selling, general, and administrative expenses are $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 directly from the contract manufacturer to customers). However, receivables related to HomeNet are expected to account for 15% of annual sales, and payables are expected to be 15% of the annual cost of goods sold. a. Calculate HomeNet's net working capital requirements (that is, reproduce Table 8.4 under the assumptions given). b. Calculate HomeNet's FCF (that is, reproduce Table 8.3 under the same assumptions). \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{8}{|c|}{ Calculation of HomeNet's Free Cash Flow } \\ \hline & Year & 0 & 1 & 2 & 3 & 4 & 5 \\ \hline \multicolumn{8}{|c|}{ Incremental Earnings Forecast (\$000s) } \\ \hline 1 & Sales & - & 23,500 & 23,500 & 23,500 & 23,500 & - \\ \hline 2 & Cost of Goods Sold & - & (9,500) & (9,500) & (9,500) & (9,500) & - \\ \hline 3 & Gross Profits & - & 14,000 & 14,000 & 14,000 & 14,000 & - \\ \hline 4 & Selling, General, and Administrative & - & (3,000) & (3,000) & (3,000) & (3,000) & - \\ \hline 5 & Research and Development & (15,000) & - & - & - & - & - \\ \hline 6 & Depreciation & - & (1,500) & (1,500) & (1,500) & (1,500) & (1,500) \\ \hline 7 & EBIT & (15,000) & 9,500 & 9,500 & 9,500 & 9,500 & (1,500) \\ \hline 8 & Income Tax at 20% & 3,000 & (1,900) & (1,900) & (1,900) & (1,900) & 300 \\ \hline & Unlevered Net Income & (12,000) & 7,600 & 7,600 & 7,600 & 7,600 & (1,200) \\ \hline \multicolumn{8}{|c|}{ Free Cash Flow (\$000s) } \\ \hline 10 & Plus: Depreciation & - & 1,500 & 1,500 & 1,500 & 1,500 & 1,500 \\ \hline 11 & Less: Capital Expenditures & (7,500) & - & - & - & - & - \\ \hline 12 & Less: Increases in NWC & - & (2,100) & - & - & - & 2,100 \\ \hline 13 & Free Cash Flow & (19,500) & 7,000 & 9,100 & 9,100 & 9,100 & 2,400 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|} \hline \multicolumn{9}{|c|}{ HomeNet's Net Working Capital Requirements } \\ \hline & & Year & 0 & 1 & 2 & 3 & 4 & 5 \\ \hline \multicolumn{9}{|c|}{ Net Working Capital Forecast (\$000s) } \\ \hline 1 & Cash Requirements & & - & - & - & - & - & - \\ \hline 2 & Inventory & & - & - & - & - & - & - \\ \hline 3 & Receivables ( 15% of sales) & & - & 3,525 & 3,525 & 3,525 & 3,525 & 5 \\ \hline 4 & Payable ( 15% of COGS) & & - & (1,425) & (1,425) & (1,425) & (1,425) & - \\ \hline 5 & Net Working Capital & & - & 2,100 & 2,100 & 2,100 & 2,100 & - \\ \hline \end{tabular} You are evaluating the HomeNet project under the following assumptions: Sales of 50,000 units in year 1 increasing by 49,000 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 depreciation expense occurs when the asset is put into use, in this case immediately). Research and development expenditures total \$15 million in year 0 and selling, general, and administrative expenses are $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 directly from the contract manufacturer to customers). However, receivables related to HomeNet are expected to account for 15% of annual sales, and payables are expected to be 15% of the annual cost of goods sold. a. Calculate HomeNet's net working capital requirements (that is, reproduce Table 8.4 under the assumptions given). b. Calculate HomeNet's FCF (that is, reproduce Table 8.3 under the same assumptions). \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{8}{|c|}{ Calculation of HomeNet's Free Cash Flow } \\ \hline & Year & 0 & 1 & 2 & 3 & 4 & 5 \\ \hline \multicolumn{8}{|c|}{ Incremental Earnings Forecast (\$000s) } \\ \hline 1 & Sales & - & 23,500 & 23,500 & 23,500 & 23,500 & - \\ \hline 2 & Cost of Goods Sold & - & (9,500) & (9,500) & (9,500) & (9,500) & - \\ \hline 3 & Gross Profits & - & 14,000 & 14,000 & 14,000 & 14,000 & - \\ \hline 4 & Selling, General, and Administrative & - & (3,000) & (3,000) & (3,000) & (3,000) & - \\ \hline 5 & Research and Development & (15,000) & - & - & - & - & - \\ \hline 6 & Depreciation & - & (1,500) & (1,500) & (1,500) & (1,500) & (1,500) \\ \hline 7 & EBIT & (15,000) & 9,500 & 9,500 & 9,500 & 9,500 & (1,500) \\ \hline 8 & Income Tax at 20% & 3,000 & (1,900) & (1,900) & (1,900) & (1,900) & 300 \\ \hline & Unlevered Net Income & (12,000) & 7,600 & 7,600 & 7,600 & 7,600 & (1,200) \\ \hline \multicolumn{8}{|c|}{ Free Cash Flow (\$000s) } \\ \hline 10 & Plus: Depreciation & - & 1,500 & 1,500 & 1,500 & 1,500 & 1,500 \\ \hline 11 & Less: Capital Expenditures & (7,500) & - & - & - & - & - \\ \hline 12 & Less: Increases in NWC & - & (2,100) & - & - & - & 2,100 \\ \hline 13 & Free Cash Flow & (19,500) & 7,000 & 9,100 & 9,100 & 9,100 & 2,400 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|} \hline \multicolumn{9}{|c|}{ HomeNet's Net Working Capital Requirements } \\ \hline & & Year & 0 & 1 & 2 & 3 & 4 & 5 \\ \hline \multicolumn{9}{|c|}{ Net Working Capital Forecast (\$000s) } \\ \hline 1 & Cash Requirements & & - & - & - & - & - & - \\ \hline 2 & Inventory & & - & - & - & - & - & - \\ \hline 3 & Receivables ( 15% of sales) & & - & 3,525 & 3,525 & 3,525 & 3,525 & 5 \\ \hline 4 & Payable ( 15% of COGS) & & - & (1,425) & (1,425) & (1,425) & (1,425) & - \\ \hline 5 & Net Working Capital & & - & 2,100 & 2,100 & 2,100 & 2,100 & - \\ \hline \end{tabular}
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started