You work for Apple. After toiling away on $9.9 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 a projected to be $448.4 million per year along with expenses of $349.4 million. You will need to spend $59.6 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 $10.7 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 $118.1 million to $135.1 million immediately. They will remain at the elevated level until year 4, when they will return to $118.1 million. Apple's discount rate for this project is 14.4% 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.) (S million) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sales 0.00 s 448.4 s 448.4 S 448.4 s 448.4 s 448.4 s 448.4 - Cost of Goods Sold 0.00 349.4 349.4 349.4 349.4 349.4 349.4 99 s 99 s $ 66 99 s $ 66 0.00 Gross Profit 0.00 S 99 S 99 s 99 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 - Depreciation EBIT sl - Tax Incremental Earnings %24 $4 + Depreciation - Incremental Working Capital 0.00 0.00 0.00 0.00 - Capital Investment 0.00 0.00 0.00 0.00 0.00 0.00
You work for Apple. After toiling away on $9.9 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 a projected to be $448.4 million per year along with expenses of $349.4 million. You will need to spend $59.6 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 $10.7 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 $118.1 million to $135.1 million immediately. They will remain at the elevated level until year 4, when they will return to $118.1 million. Apple's discount rate for this project is 14.4% 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.) (S million) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sales 0.00 s 448.4 s 448.4 S 448.4 s 448.4 s 448.4 s 448.4 - Cost of Goods Sold 0.00 349.4 349.4 349.4 349.4 349.4 349.4 99 s 99 s $ 66 99 s $ 66 0.00 Gross Profit 0.00 S 99 S 99 s 99 - Annual Charge 0.00 0.00 0.00 0.00 0.00 0.00 - Depreciation EBIT sl - Tax Incremental Earnings %24 $4 + Depreciation - Incremental Working Capital 0.00 0.00 0.00 0.00 - Capital Investment 0.00 0.00 0.00 0.00 0.00 0.00
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Transcribed Image Text:You work for Apple. After toiling away on $9.9 million worth of prototypes, you have finally produced your answer to Google Glasses: iGlasses (the name alone is genius). İGlasses will instantly transport the wearer into the world as Apple wants him to
experience it: Tunes 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 $448.4 million per year along with expenses of $349.4 million. You will need to spend $59.6 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 $10.7 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 $118.1 million to $135.1 million immediately. They will remain at the elevated level until year 4, when they will return to $118.1 million. Apple's discount rate for this project is 14.4% and its tax rate is 21%.
Calculate the free cash flows and determine the NPV of this project. (Note: Assume that the opportunity cost must be after-tax and the equipment is put into use in year 1.)
($ million)
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Sales
0.00 $
448.4 $
448.4 $
448.4 $
448.4 $
448.4 $
448.4
- Cost of Goods Sold
0.00
349.4
349.4
349.4
349.4
349.4
349.4
Gross Profit
$
0.00 $
99 $
99 $
99 $
99 $
99 $
99
- Annual Charge
0.00
0.00
0.00
0.00
0.00
0.00
0.00
- Depreciation
EBIT
$
0 $
$
$
$
$
$
- Tax
Incremental Earnings
0 $
$
$
$
2$
+ Depreciation
- Incremental Working Capital
0.00
0.00
0.00
0.00
- Capital Investment
0.00
0.00
0.00
0.00
0.00
0.00
- Opportunity Cost
8.45
0.00
0.00
0.00
0.00
0.00
0.00
Incremental Free Cash Flow
$
$
$
2$
$
$
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 4 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education