You work for Apple. After toiling away on $10.1 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 $10.1 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 wants him to experience 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 $444.2 million per year along with expenses of $355 million. You will need to spend $55.5 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 $9.1 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $5.2 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 $119.2 million to $140.2 million immediately. They will remain at the elevated level until year 4, when they will return to $119.2 million. Apple's discount rate for this project is 15.5% 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.) Year 4 Year 5 Year 6 $ EA 0.00 0.00 0.00 ($ million) Year 0 Year 1 Year 2 Year 3 Sales 0.00 $ 69 - Cost of Goods Sold 0.00 0.00 $ 0.00 0.00 0.00 EA GA Gross Profit - Annual Charge - Depreciation EBIT - Tax Incremental Earnings + Depreciation -Incremental Working Capital - Capital Investment - Opportunity Cost 69 69 69 69 69 69 SA EA 0.00 $ 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 EA $ EA The NPV of the project is $ million. (Round to two decimal places.) Incremental Free Cash Flow You work for Apple. After toiling away on $10.1 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 wants him to experience 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 $444.2 million per year along with expenses of $355 million. You will need to spend $55.5 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 $9.1 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $5.2 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 $119.2 million to $140.2 million immediately. They will remain at the elevated level until year 4, when they will return to $119.2 million. Apple's discount rate for this project is 15.5% 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.) Year 4 Year 5 Year 6 $ EA 0.00 0.00 0.00 ($ million) Year 0 Year 1 Year 2 Year 3 Sales 0.00 $ 69 - Cost of Goods Sold 0.00 0.00 $ 0.00 0.00 0.00 EA GA Gross Profit - Annual Charge - Depreciation EBIT - Tax Incremental Earnings + Depreciation -Incremental Working Capital - Capital Investment - Opportunity Cost 69 69 69 69 69 69 SA EA 0.00 $ 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 EA $ EA The NPV of the project is $ million. (Round to two decimal places.) Incremental Free Cash Flow
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Another equation that has been used to model population growth is the Gompertz equation: dy dt ky In(K/y) , where k and K are positive constants. For each y in 0 < y K, show that dy/ dt is never less...
-
The following costs are incurred by a retailer: 1. Display fixtures in a retail store 2. Advertising 3. Merchandise for sale 4. Incorporation (i.e., legal costs, stock issue costs) 5. Cost of a...
-
The board of directors of Special Services is reviewing its 2014 annual report. A new board member-a nurse with little business experience-questions the accountant about the depreciation amounts. The...
-
Which method of evaluating capital investment proposals reduces their expected future net cash flows to present values and compares the total present values to the amount of the investment?
-
Barnett Industries, Inc. issued $600,000 of 8% bonds on January 1, 2013. The bonds pay interest semiannually on July 1 and January 1. The maturity date on these bonds is December 31, 2022. The firm...
-
Assume that you throw a coin 5 times. What's the probability of getting at least 2 tails?
-
Which 3 of the following statements are true about QuickBooks Online Accountant? It's where your clients go to assign you tasks and projects It is the platform through which you access your clients'...
-
Gonzales Company uses a job-order costing system that applies manufacturing overhead costs to jobs on the basis of machine-hours. The predetermined overhead rate is $4.60 per machine hour. During the...
-
2. Solarte Inc. is offered project that costs $200 today and pays $16 at end of each year forever. What is the annual IRR? Should you accept if company has IRR requirement of 7%?
-
Ivanhoe Inc. provided several entertainment services to Pronghorn Corporation in the past. On January 1, 2023, when the receivable for the past services was due, Pronghorn was unable to pay the...
-
how would we incorporate s174 ca 2006 into this? selena's family- is there any rules for family who is shareholders or any principles? chandlers resignation- is there any principles or rules for...
-
A company had net income of $222,632 and depreciation expense of $22,408. During the year, accounts receivable and inventory increased by $18,362 and $29,766, empectively, Prepaid expermes and...
-
What is the maximum number of stereoisomers possible for the following compound? Br HO >
-
The Taylor's series expansion for cosx about x = 0 is given by: where x is in radians. Write a user-defined function that determines cosx using Taylor's series expansion. For function name and...
-
Why doesnt a firm produce when price is below average variable cost?
-
In perfect competition, at a firms short-run profit-maximizing (or loss-minimizing) output, a. its marginal revenue equals zero. b. its price could be greater or less than average cost. c. its...
-
A perfectly competitive firm maximizes its profit at an output in which a. total revenue exceeds total cost by the greatest dollar amount. b. marginal cost equals the price. c. marginal cost equals...
Study smarter with the SolutionInn App