Modify model for projection of free cash flows from the Home Net project along the following dimensions:
5-year MACRS:
Year 0: 20%
Year 1: 32.0%
Year 2: 19.2%
Year 3: 11.52%
Year 4: 11.52%
Year 5: 5.76%
Data for the question:
| Year | 0 | 1 | 2 | 3 | 4 | 5 | |
| Price per unit | 260 | 260 | 260 | 260 | 260 | 260 | |
| # of units | 0 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 0 | |
| Expected loss in sales of routers (%%) | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | |
| Price per unit (router) | 100 | 100 | 100 | 100 | 100 | 100 | |
| Cost of Goods Sold Router/unit | 60 | 60 | 60 | 60 | 60 | 60 | |
| Cost of Goods Sold/unit | 110 | 110 | 110 | 110 | 110 | 110 | |
| Marketing Costs/year | 0 | 2,800,000.00 | 2,800,000.00 | 2,800,000.00 | 2,800,000.00 | 0 | |
| Opportunity Cost (Lab) | 0 | 200,000.00 | 200,000.00 | 200,000.00 | 200,000.00 | 0 | |
| New Equipment/year | 7,500,000.00 | 0 | 0 | 0 | 0 | 0 | |
| Depreciation schedule | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |
| Software Development: | |||||||
| Engineers | 50 | 0 | 0 | 0 | 0 | 0 | |
| Cost/engineer | 200,000.00 | 0 | 0 | 0 | 0 | 0 | |
| Design and Engineering | 5,000,000.00 | 0 | 0 | 0 | 0 | 0 | |
| Tax Rate | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |
| HomeNet's Net Working Capital Requirements | |||||||
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | |
| Receivables (15% Sales) | 0 | 3,525,000.00 | 3,525,000.00 | 3,525,000.00 | 3,525,000.00 | 0 | |
| Payables (15% COGS) | 0 | 1,425,000.00 | 1,425,000.00 | 1,425,000.00 | 1,425,000.00 | 0 | |
| NWC | 0 | 2,100,000.00 | 2,100,000.00 | 2,100,000.00 | 2,100,000.00 | 0 | |
| Change in NWC | 0 | 2,100,000.00 | 0 | 0 | 0 | -2,100,000.00 | |
| Sales | 0 | 23,500,000.00 | 23,500,000.00 | 23,500,000.00 | 23,500,000.00 | 0 | |
| COGS | 0 | 9,500,000.00 | 9,500,000.00 | 9,500,000.00 | 9,500,000.00 | 0 | |
| Gross Profit | 0 | 14,000,000.00 | 14,000,000.00 | 14,000,000.00 | 14,000,000.00 | 0 | |
| Selling, General, Admin. Expnenses | 0 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 0 | |
| Research and Development | 15,000,000.00 | 0 | 0 | 0 | 0 | 0 | |
| Depreciation | 0 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | |
| EBIT | -15,000,000.00 | 9,500,000.00 | 9,500,000.00 | 9,500,000.00 | 9,500,000.00 | -1,500,000.00 | |
| Income Tax | -6,000,000.00 | 3,800,000.00 | 3,800,000.00 | 3,800,000.00 | 3,800,000.00 | -600,000.00 | |
| NI (Unlevered) | -9,000,000.00 | 5,700,000.00 | 5,700,000.00 | 5,700,000.00 | 5,700,000.00 | -900,000.00 | |
| Plus: Depreciation | 0 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | |
| Less:Capital Expenditures (Equipm.) | 7,500,000.00 | 0 | 0 | 0 | 0 | 0 | |
| Less: change in NWC | 0 | 2,100,000.00 | 0 | 0 | 0 | -2,100,000.00 | |
| FCF | -16,500,000.00 | 5,100,000.00 | 7,200,000.00 | 7,200,000.00 | 7,200,000.00 | 2,700,000.00 | |
| Cost of capital | 0.12 | ||||||
| PV of CFS | -16,500,000.00 | 4,553,571.43 | 5,739,795.92 | 5,124,817.78 | 4,575,730.16 | 1,532,052.51 | |
| NPV | 5,025,967.81 |
In: Finance
SCENARIO 8-12
The Three Brothers Energy Drink Company bottles and distributes a
popular drink for athletes and exercise enthusiasts. Because of its
marketing successes the company has installed an additional filling
machine and the managers are eager to use it in daily operations.
The machine is set to fill bottles at 16 oz.
However, we know there is inherent machine variability and quality
control has determined through testing a mean of 16.2 oz. and a
standard deviation of 0.3 oz. using a 100 bottle sample.
Refer to Scenario 8-12.
Find a 90% confidence interval for the mean volume of the filled
bottle contents.
In: Economics
During a 5-week period in 2007, the stock of an insurance company and the stock of a small tech company showed the following weekly percentage changes.
| Company | Weekly Price Change (%) | ||||
| Insurance Stock | 2 | -1 | -1.7 | 0.6 | -0.3 |
| Tech Stock | 3 | 2.2 | 1.3 | -4.3 | 1.7 |
Find the variance of the weekly price changes of each. (Round your
answers to four decimal places.)
| insurance stock | ||
| tech stock |
Relate the two variances found to the riskiness of the two stocks.
The two stocks have the same riskiness.The insurance stock is riskier. No statement about the riskiness of these stocks can be made.The tech stock is riskier.
In: Statistics and Probability
The desired percentage SiO2 in a certain type of aluminous cement is 5.5. To test whether the true average percentage is 5.5 for a particular production facility using a significance level of .01, 16 independently obtained samples are analyzed. Suppose that the percentage of SiO2 in a sample is normally distributed with σ = 0.3 and that ¯x = 5.25.
a. Does this indicate conclusively that the true average percentage differs from 5.5?
b. If the true average percentage is µ = 5.6 and a level α = .01 based on n = 16 is used, what is the probability of detecting this departure from H0?
c. What value of n is required to satisfy α = .01 and β(5.6) = .01?
In: Statistics and Probability
You are the actuary in charge of purchasing a reinsurance contract for your insurance company. You have determined that the losses that you want reinsured follow a uniform distribution on the interval [1000, 2000]. You have a choice of two reinsurance contracts for these losses. The first contract will pay 90% of the loss, while the second contract will pay up to a maximum limit, where the limit is set so that the expected payment for both contracts are the same. Find the ratio of the variance of the reinsurance payment under the second policy to the variance of the reinsurance payment under the first policy.
A. 1.5
B. 1.2
C. 0.9
D. 0.6
E. 0.3
In: Statistics and Probability
An expensive watch is powered by a 3-volt lithium battery expected to last three years. Suppose the life of the battery has a standard deviation of 0.3 year and is normally distributed.a. Determine the probability that the watch's battery will last longer than 3.8 years.b. Calculate the probability that the watch's battery will last more than 2.15 years.c. Compute the length-of-life value for which 15% of the watch's batteries last longer.
a. The probability that the battery will last longer than 3.8 years is
b. The probability that the battery will last more than 2.15 years is
c. The length-of-life value for which 15% of the batteries last longer is years.
In: Statistics and Probability
A peanut can has the usual “can shape” of a circular cylinder. Its sides are made of cardboard, its bottom is made of thick plastic-coated aluminum foil, and its top lid is made of clear plastic. It must have a volume of 480 cubic centimeters. The cardboard material used for the sides costs 0.1 cents per square centimeter, the foil material used for the bottom costs 0.3 cents per square centimeter, and the plastic material used for the top lid costs 0.5 cents per square centimeter. What dimensions should the can have in order to minimize the cost of the materials from which it is made?
In: Math
Consider an annuity for 10 years, whose payments vary in geometric progression. An annual effective interest rate of 6% is used. Obtain the financial value at t = 29/05/2010 of this annuity considering different cases:
In: Accounting
A peanut can has the usual “can shape” of a circular cylinder. Its sides are made of cardboard, its bottom is made of thick plastic-coated aluminum foil, and its top lid is made of clear plastic. It must have a volume of 480 cubic centimeters. The cardboard material used for the sides costs 0.1 cents per square centimeter, the foil material used for the bottom costs 0.3 cents per square centimeter, and the plastic material used for the top lid costs 0.5 cents per square centimeter. What dimensions should the can have in order to minimize the cost of the materials from which it is made?
In: Math
A block of mass m begins at rest at the top of a ramp at elevation h with whatever PE is associated with that height. The block slides down the ramp over a distance d until it reaches the bottom of the ramp. How much of its original total energy (in J) survives as KE when it reaches the ground? (In other words, the acceleration is not zero like it was in lab and friction does not remove 100% of the original PE. How much of that original energy is left over after the friction does work to remove some?) m = 8.5 kg h = 5.5 m d = 5 m μ = 0.3 θ = 36.87°
In: Physics