You work for Apple. After toiling away on $10.8 million worth of prototypes, you have finally...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You work for Apple. After toiling away on $10.8 million worth of prototypes, you have finally produced your answer to Google Glasses: iGlasses (the name alone is genius). iGlasses will instantly transport the wearer into the world as Apple Question Viewer perience it: iTunes with the wink of an eye and apps that can be activated just by looking at them. You think that these will sell for five years until the next big thing comes along (or until users are unable to interact with actual human beings). Revenues are projected to be $449.6 million per year along with expenses of $345.8 million. You will need to spend $64.9 million immediately on additional equipment that will be depreciated using the 5-year MACRS schedule. Additionally, you will use some fully depreciated existing equipment that has a market value of $9.4 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $4.8 million of the annual costs of the center to the iGlasses product for four years. Finally, Apple's working capital levels will increase from their current level of $124.5 million to $144.7 million immediately. They will remain at the elevated level until year 4, when they will return to $124.5 million. Apple's discount rate for this project is 15.6% and its tax rate is 21%. Calculate the free cash flows and determine the NPV of this project. (Note: Assume that the opportunity cost must be after-tax and the equipment is put into use in year 1.) Calculate the free cash flows below: (Round to two decimal places.) ($ million) Year 0 Year 1 Year 2 Year 3 Sales $ 0.00 $ - Cost of Goods Sold 0.00 Gross Profit $ 0.00 $ SA EA $ $ GA - Annual Charge 0.00 0.00 0.00 0.00 - Depreciation EBIT $ 69 $ EA $ - Tax Incremental Earnings + Depreciation -Incremental Working Capital - Capital Investment - Opportunity Cost Incremental Free Cash Flow EA EA $ EA EA GA SA Year 4 0.00 EA $ EA GA Year 5 $ Year 6 0.00 EA SA EA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 SA You work for Apple. After toiling away on $10.8 million worth of prototypes, you have finally produced your answer to Google Glasses: iGlasses (the name alone is genius). iGlasses will instantly transport the wearer into the world as Apple Question Viewer perience it: iTunes with the wink of an eye and apps that can be activated just by looking at them. You think that these will sell for five years until the next big thing comes along (or until users are unable to interact with actual human beings). Revenues are projected to be $449.6 million per year along with expenses of $345.8 million. You will need to spend $64.9 million immediately on additional equipment that will be depreciated using the 5-year MACRS schedule. Additionally, you will use some fully depreciated existing equipment that has a market value of $9.4 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $4.8 million of the annual costs of the center to the iGlasses product for four years. Finally, Apple's working capital levels will increase from their current level of $124.5 million to $144.7 million immediately. They will remain at the elevated level until year 4, when they will return to $124.5 million. Apple's discount rate for this project is 15.6% and its tax rate is 21%. Calculate the free cash flows and determine the NPV of this project. (Note: Assume that the opportunity cost must be after-tax and the equipment is put into use in year 1.) Calculate the free cash flows below: (Round to two decimal places.) ($ million) Year 0 Year 1 Year 2 Year 3 Sales $ 0.00 $ - Cost of Goods Sold 0.00 Gross Profit $ 0.00 $ SA EA $ $ GA - Annual Charge 0.00 0.00 0.00 0.00 - Depreciation EBIT $ 69 $ EA $ - Tax Incremental Earnings + Depreciation -Incremental Working Capital - Capital Investment - Opportunity Cost Incremental Free Cash Flow EA EA $ EA EA GA SA Year 4 0.00 EA $ EA GA Year 5 $ Year 6 0.00 EA SA EA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 SA
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
The post-closing trial balances of two proprietorships on January 1, 2010, are presented below. Patrick and Samuelson decide to form a partnership, Pasa Company, with the following agreed upon...
-
The transfer function of the network is given by the expression Determine the damping ratio, the un-damped natural frequency, and the type of response that will be exhibited by the network. G(s) =...
-
If a = (2, -1, 3) and b = (4, 2, 1), find a x b and b x a.
-
Discuss the pros and cons of a 360 - degree evaluation of the chief executive s performance.
-
This case is designed to integrate the students understanding of incremental cash flows for capital budgeting decisions and touches on all major topics: investment, operating cash flows, working...
-
Hello haha Sorry its very simple question I am very bad in calculation so as you can see the picture 3 section so the requirement of total word need (4zerozerozero) word so how do I know each section...
-
2 Suppose that National Waferonics has before it a proposal for a four-year financial lease. Year 0 Lease cash flow +$62,400 Year 1 -$27,200 Year 2 -$22,600 Year 3 -$18,000 10 points eBook Print...
-
What role does financial accounting play in the allocation of society's financial resources?
-
What ideas introduced thus far in the book and in this chapter in particular might aid organizational learning?
-
What is the purpose of an income statement? The statement of stockholders' equity? The balance sheet? The statement of cash flows?
-
Park and Fly Parking, near an airport, incurred the following costs to acquire land, make land improvements, and construct and furnish a small building: Park and Fly Airport Parking depreciates land...
-
Knowledge management systems are like old wine in new bottles. Discuss.
-
For which value cs) f I will the vecdors Vg = A+ be 1. d=1 2. -3 4.1 5. +-2 6. 1=-2
-
One of the significant and relevant accounts for this cycle is equipment. For this account, what would typically be the most relevant assertions for the auditor to consider? Why is it important for...
-
Fashion Fabrics sells sewing and craft materials to specialty retail and department stores. For the year, the company's New York Division had the following performance targets: Actual information...
-
Assume that management at Subway has decided to implement a balanced scorecard for the organization. Visit the company's site map at http://www.subway.com/subway root/sitemap.aspx. Using the...
-
Go to http://www.carbonfootprint.com/calculator.aspx to compute your approximate carbon footprint. What goals and measurements would you put on a balanced scorecard to reduce the size of that...
Study smarter with the SolutionInn App