Order ready-to-submit essays. No Plagiarism Guarantee!
Note: Our papers are 100% human-written, not AI-generated.
We Write Essays for Students
Tell us about your assignment and we will find the best writer for your paper
Get Help Now!
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 10% annually and a year 1 cost of $120?/unit decreasing by 20% 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 $2.8 million per year? (assuming there is no? cannibalization). Also assume HomeNet will have no incremental cash or inventory requirements? (products will be shipped directly from the contract manufacturer to? customers). ? However, receivables related to HomeNet are expected to account for 15% of annual? sales, and payables are expected to be 15% of the annual cost of goods sold. Under these assumptions the unlevered net? income, net working capital requirements and free cash flow are shown in the Table
Year 0 1 2 3 4 5
HomeNet
Units Sales? (000s) 49 50 99 148 197 –
Sales Price? ($/unit) 10?% 260 234.00 210.60 189.54
Cost of Goods Sold? ($/unit) 20% 120 96.00 76.80 61.44 ?-
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% ?-
Year 0 1 2 3 4 5
Incremental Earnings
Forecast? ($000)
1 Sales ?- 13,000 23,166 31,169 37,339 ?-
2 Cost of Goods Sold – (6,000) ( 9,504) (11,366) (12,104) -3 Gross Profits ?- 7,000 13,662 19,803 25,235?-
4 ?Selling, General, and
Administrative ?- ?(2,800) ?(2,800) ?(2,800) ?(2,800) ?-
5 Research and
Development ?(15,000) ?- ?- ?- ?- ?-
6 Depreciation ?- ?(2,500) ?(2,500) ?(2,500) ?- ?-
7 EBIT ?(15,000) 1,700 8,362 14,503 22,435 ?-
8 Income Tax at? 40% ?6,000 (680) (3,345) (5,801) (8,974) ?-
9 Unlevered Net Income ?(9,000) 1,020 5,017 8,702 13,461 ?-
Free Cash Flow? ($000)
10 ?Plus: Depreciation ?- ?2,500 ?2,500 ?2,500 ? – ?-
11 ?Less: Capital
Expenditures ?(7,500) ?- ?- ?- ?- ?-
12 ?Less: Increases in NWC ?(1,050?) (999) (921) (815)
13 Free Cash Flow (16,500) 2,470 6,518 10,281 12,646 3,785
Using the FCF projections? given:
a. Calculate the NPV of the HomeNet project assuming a cost of capital of 10%?, 12% and 14%.
The NPV of the? FCF’s of the HomeNet project assuming a cost of capital of 10% is ????? . ? (Round to the nearest thousand? dollars.)
The NPV of the? FCF’s of the HomeNet project assuming a cost of capital of 12% is ???? . ? (Round to the nearest thousand? dollars.)
The NPV of the? FCF’s of the HomeNet project assuming a cost of capital of 14% is ???? . ?(Round to the nearest thousand? dollars.)
b. What is the IRR of the project in this? case?
The IRR is ?? ?%. ? (Round to one decimal? place.)
PLACE THIS ORDER OR A SIMILAR ORDER WITH LITE ESSAYS TODAY AND GET AN AMAZING DISCOUNT
The post Research and development expenditures total $15 million in year 0 and? selling, general, and administrative expenses are $2.8 million per year? appeared first on Cheapest Academic Custom Papers.
Welcome to originalessaywriters.com, our friendly and experienced essay writers are available 24/7 to complete all your assignments. We offer high-quality academic essays written from scratch to guarantee top grades to all students. All our papers are 100% plagiarism-free and come with a plagiarism report, upon request
Tell Us “Write My Essay for Me” and Relax! You will get an original essay well before your submission deadline.
