You work for Apple. After toiling away on $9.3 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 $9.3 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 sel 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 $440.9 million per year along with expenses of $344 million. You will need to spend $57.2 million immediately or 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 $9.9 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $4.5 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 $122.9 million to $135.7 million immediately. They will remain at the elevated level until year 4, when they will return to $122.9 million. Apple's discount rate for this project is 14.6% and its tax rate is 21%. Calculate the free cash flows and determine the NPV of this project. (Note: Assume that the opportunity cost must be after-tax and the equipment is put into use in year 1.) Calculate the free cash flows below: (Round to two decimal places.) ($ million) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sales $ 0.00 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 - Cost of Goods Sold 0.00 344 344 344 344 344 344 Gross Profit $ 0.00 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 0.00 You work for Apple. After toiling away on $9.3 million worth of prototypes, you have finally produced your answer to Google Sales $ 0.00 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.91 - Cost of Goods Sold 0.00 344 344 344 344 344 344 Gross Profit $ 0.00 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation EBIT - Tax Incremental Earnings + Depreciation -Incremental Working Capital $ $ - Capital Investment - Opportunity Cost Incremental Free Cash Flow $ $ $ $ EF $ $ $ $ $ $ 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 $ $ $ $ The NPV of the project is $0 million. (Round to two decimal places.) You work for Apple. After toiling away on $9.3 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 sel 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 $440.9 million per year along with expenses of $344 million. You will need to spend $57.2 million immediately or 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 $9.9 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $4.5 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 $122.9 million to $135.7 million immediately. They will remain at the elevated level until year 4, when they will return to $122.9 million. Apple's discount rate for this project is 14.6% and its tax rate is 21%. Calculate the free cash flows and determine the NPV of this project. (Note: Assume that the opportunity cost must be after-tax and the equipment is put into use in year 1.) Calculate the free cash flows below: (Round to two decimal places.) ($ million) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sales $ 0.00 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 - Cost of Goods Sold 0.00 344 344 344 344 344 344 Gross Profit $ 0.00 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 0.00 You work for Apple. After toiling away on $9.3 million worth of prototypes, you have finally produced your answer to Google Sales $ 0.00 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.9 $ 440.91 - Cost of Goods Sold 0.00 344 344 344 344 344 344 Gross Profit $ 0.00 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 $ 96.9 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation EBIT - Tax Incremental Earnings + Depreciation -Incremental Working Capital $ $ - Capital Investment - Opportunity Cost Incremental Free Cash Flow $ $ $ $ EF $ $ $ $ $ $ 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 $ $ $ $ The NPV of the project is $0 million. (Round to two decimal places.)
Expert Answer:
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780133507676
3rd Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these finance questions
-
You work for Apple. After toiling away on $10 million worth of prototypes, you have finally produced your answer to Google Glasses: iGlasses (the name alone is genius). iGlasses will instantly...
-
You work for Apple. After toiling away on $10 million worth of prototypes, you have finally produced your answer to Google Glasses: iGlasses (the name alone is genius). iGlasses will instantly...
-
A companys retained earnings on December 31, 2018 was $2,190,000 and its shareholders equity was $8,760,000. During 2019 the company reported the following: Net income $225,000 A sale of treasury...
-
The usual t distribution, as derived in Section 5.3.2, is also known as a central t distribution. It can be thought of as the pdf of a random variable of the form T = n(0,1)/X2v/v, where the normal...
-
(a) Explain why obligate anaerobes contain some citric acid cycle enzymes. (b) Why don't these organisms have a complete citric acid cycle?
-
Describe the goal of tax planning.
-
Toys are produced by a competitive industry. Santa Claus gives away one million free toys each year. Illustrate Santa's effect on (a) The price of toys, (b) The consumer surplus, (c) The producer...
-
Factor 4k + 28k + 48. The factored expression is
-
(4) Find the following integrals (a) -dz |z|=2 COS Z (b) (22 + 1)e2/dz |z-2|=4 (c) 1 -dz- 24 1 |z-1-i|=2 (d) COS Z -dz Izl=4 z*(1 2)
-
How information technology, specifically ERP systems, impact operations and supply chain management activities. In this current age of technology we encounter new types of technology or new...
-
Leadership Identity Theory Instructions Researchers (i.e. Komives, Longerbeam, Mainella, Osteen, and Owen) have developed a theoretical framework to help individuals develop their leadership...
-
How will organizations justify the cost of SCRM on their bottom line? Or how will organizations justify the expense involved in becoming more resilient? And does SCRM negatively impact the...
-
[ Intermediate Macroeconomic Theory II Practice] i.Short-answered questions 1.Define Cobb-Douglas production function and explain the meaning of each element. 2.Define the types of unemployment and...
-
How specifically did Sun use recruitment as a strategy for growth? And how she can use recruitment to help her with her future goals for BrightStar? it's from the case "BrightStar Care - The...
-
Efficient Business Systems uses a perpetual inventory system. The adjusted trial balance of Efficient Business Systems at March 31,2018, follows: Prepare Efficient?s multi-step income statement for...
-
This problem continues the Draper Consulting, Inc., situation from Problem 12-45 of Chapter 12. In October, Draper has the following transactions related to its common shares: Oct 1 Draper...
-
The following are some costs incurred by a shoe manufacturer. Decide whether each one is a fixed cost or a variable cost or has some element of both. (a) The cost of leather; (b) The fee paid to an...
-
Why does the marginal cost curve pass through the bottom of the average cost curve and the average variable cost curve?
-
Outline the main factors that might influence the size of the profit mark-up set by a business.
Study smarter with the SolutionInn App