Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are evaluating the HomeNet project under the following assumptions: Sales of 50,000 units in year 1 increasing by 53,000 units per year over the

You are evaluating the HomeNet project under the following assumptions: Sales of 50,000

units in year 1 increasing by 53,000 units per year over the life of the project, a year 1 sales price of $260/unit, decreasing by 10% annually and a year 1 cost of $120/unit decreasing by 22% annually. In addition, new tax laws allow you to depreciate the equipment, costing $7.5 million, over three years using straight-line depreciation. 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 1 below

Year 0 1 2 3 4 5
HomeNet
Units Sales (000s) 53 50 103 156 209 -
Sales Price ($/unit) 10% 260 234 210.6 189.54
Cost of Goods Sold ($/unit) 22% 120 93.6 73.01 56.95 -
Operating Expenses ($000s) -
Hardware & Software Develop. (15,000) -
Marketing & Technical Support (2,800) (2,800) (2,800) (2,800) -
Capital Expenditures -
Lab Equipment (7,500) -
Depreciation 33% 33% 33% - -
Marginal Corporate Tax Rate 40% 40% 40% 40% 40% -

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 below) Round to the nearest thousand dollars.)

HomeNet's Net Working Capital Requirements

Year

0

1

2

3

4

5

Net Working Capital Forecast ($000)

1

Cash Requirements

-

-

-

-

-

-

2

Inventory

-

-

-

-

-

-

3

Receivables (15% of sales)

-

3,525

3,525

3,525

3,525

-

4

Payable (15% of COGS)

-

(1,425)

(1,425)

(1,425)

(1,425)

-

5

Net Working Capital

-

2,100

2,100

2,100

2,100

-

b. Calculate HomeNet's FCF (that is, reproduce Table below under the same assumptions). (Round to the nearest thousand dollars.)

Calculation of HomeNet's Free Cash Flow

Year

0

1

2

3

4

5

Incremental Earnings Forecast ($000)

1

Sales

-

23,000

23,000

23,000

23,000

-

2

Cost of Goods Sold

-

(9,500)

(9,500)

(9,500)

(9,500)

-

3

Gross Profits

-

14,000

14,000

14,000

14,000

-

4

Selling, General, and Administrative

-

(3,000)

(3,000)

(3,000)

(3,000)

-

5

Research and Development

(15,000)

-

-

-

-

-

6

Depreciation

-

(1,500)

(1,500)

(1,500)

(1,500)

(1,500)

7

EBIT

(15,000)

9,500

9,500

9,500

9,500

(1,500)

8

Income Tax at 40%

6,000

(3,800)

(3,800)

(3,800)

(3,800)

600

9

Unlevered Net Income

(9,000)

5,700

5,700

5,700

5,700

(900)

Free Cash Flow (000s)

10

Plus: Depreciation

-

1,500

1,500

1,500

1,500

1,500

11

Less: Capital Expenditures

(7,500)

-

-

-

-

-

12

Less: Increases in NWC

-

(2,100)

-

-

-

-

13

Free Cash Flow

(16,500)

5,100

7,200

7,200

7,200

2,700

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

Financial Analysis With Microsoft Excel

Authors: Timothy R. Mayes

9th Edition

0357442059, 9780357442050

More Books

Students also viewed these Finance questions