Recalculate unlevered net income

Assignment Help Financial Management

Reference no: EM131971117

After looking at the projections of the HomeNet? project, you decide that they are not realistic. It is unlikely that sales will be constant over the? four-year life of the project.?

Furthermore, other companies are likely to offer competing? products, so the assumption that the sales price will remain constant is also likely to be optimistic.? Finally, as production ramps? up, you anticipate lower per unit production costs resulting from economies of scale.?

Therefore, you decide to redo the projections under the following? assumptions: Sales of 50,000 units in year 1 increasing by 52,000 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 21% annually. In? addition, new tax laws allow you to depreciate the? equipment, costing $7.5 million over three rather than five years using? straight-line depreciation.

a. Keeping the underlying assumptions in Table 1 that research and development expenditures total $15 million in year 0 and? selling, general, and administrative expenses are $2.8 million per? year, recalculate unlevered net income.? (That is, reproduce Table 1 under the new assumptions given above. Note that we are ignoring cannibalization and lost? rent.)

Table 1

Incremental Earnings Forecast? ($000)
1	Sales	?-	?26,000	?26,000	?26,000	?26,000	?-
2	Cost of Goods Sold	?-	?(11,000)	?(11,000)	?(11,000)	?(11,000)	?-
3	Gross Profits	?-	?15,000	?15,000	?15,000	?15,000	?-
4	?Selling, General, and Administrative	?-	?(2,800)	?(2,800)	?(2,800)	?(2,800)	?-
5	Research and Development	?(15,000)	?-	?-	?-	?-	?-
6	Depreciation	?-	?(1,500)	?(1,500)	?(1,500)	?(1,500)	?(1,500)
7	EBIT	?(15,000)	?10,700	?10,700	?10,700	?10,700	?(1,500)
8	Income Tax at? 40%	?6,000	?(4,280)	?(4,280)	?(4,280)	?(4,280)	600
9	Unlevered Net Income	?(9,000)	?6,420	?6,420	?6,420	?6,420	?(900)

Calculate the yearly unlevered net income? below: ?(Round to the nearest? dollar.)

	Save Accounting Table...		+
	Copy to Clipboard...		+

		Year 0
Incremental Earnings Forecast ($ million)
Sales of Mini Mochi Munch	$
Other Sales	$
Cost of Goods Sold	$
Gross Profit	$
Selling, General, and Administrative	$
Depreciation	$
EBIT	$
Income Tax at 45%	$
Incremental Earnings	$

b. Recalculate unlevered net income? assuming, in? addition, that each year 20% of sales comes from customers who would have purchased an existing Cisco router for $100?/unit and that this router costs $60?/unit to manufacture.

Reference no: EM131971117

Questions Cloud

Various consumer health informatics applications : Distinguish key features as well as relative advantages and disadvantages between various consumer health informatics applications.

What is the monthly interest rate that the mortgage broker : What is the monthly interest rate that the mortgage broker is offering in percent?

Prepare a one to two page faq sheet for intended audience : Prepare a one to two page FAQ sheet for the intended audience and purpose. On a separate page within the same document.

Compare and contrast ways that consumer health informatics : Compare and contrast ways that consumer health informatics is changing the way that health advice and care is sought and delivered.

Recalculate unlevered net income : New tax laws allow you to depreciate the? equipment, costing $7.5 million over three rather than five years using? straight-line depreciation.

Today complaining of urinary incontinence : You see a 75 year old female in your clinic today complaining of urinary incontinence. She is otherwise healthy based upon her last visit.

Which assessment finding is most important for the rn : he weighs 55 pounds (25 kilograms), and his body mass index (BMI) is 20.9. Which assessment finding is most important for the RN to address?

Write program that generate sorted list of rental properties : CST8234 - C Programming Lab Assignment - Write a program (e.g., 'lab4.c') that generates a sorted list of rental properties

What is the degree of operating leverage : What is the degree of operating leverage at the accounting break-even point? (Do not round intermediate calculations. Round your answer to 3 decimal places)

User Account

All Pages