Part 4-Part 7 please

Intro Amazon is planning to launch a new version of its home-automation device, the Echo 2. The company has already spent $40 million on research and development and needs another year and $30 million to complete the development. Amazon has chosen to deduct all R\&D expenditures as business expenses in the year that they are incurred. The company also just spent $1.5 million on a market research study and estimated the following sales data: Because of accelerating technological innovation, the Echo 2 will be replaced by a new model after two years. The Echo 2 will reduce free cash flows from the earlier version, the Echo 1, by $29 million per year. The costs of components and labor are $80 per unit, while salaries and other expenses add up to $10 million in each year the product is sold. The factory that manufactures the Echo 2 requires a $60 million investment right now and will take one year to complete. The factory has a 5 -year tax life after completion and is depreciated straight to zero. It could be sold for $36 million two years after completion. However, Amazon expects to reuse the factory at the end of the project for the Echo 3, thus saving $48 million of the cost for the Echo 3 factory (including all depreciation and tax effects). To get production up and running, Amazon has to buy components worth $5 million immediately before the launch of the product, and add another $2 million worth of components to its inventory in each of the following two years. Assume the project is of approximately the same risk as the firm's existing operations. The firm's marginal tax rate is 34%. The following data are current Stock: 9 million shares outstanding, price per share is $216, last annual dividend was $14.52 and dividends are expected to grow by 6% per year. Bonds: 1 bond issue outstanding, book value of $600 million, face value of $1,000,5% coupon, paid semi-annually, 20 years to maturity, TM of 7%. Market: Treasury bills have a return of 1% and the market risk premium is 8.5%. What is the cost of equity? Correct Using the dividend growth model to find the cost of equity: RE=P0D1+g=P0D0(1+g)+g=21614.52(1+0.06)+0.06=0.1313 Part 2 What is the market value of the bond issue (in $ million)? Correct Price of each bond: P=rC[1(1+r)T1]+(1+r)TF=0.03525[1(1+0.035)401]+(1+0.035)401,000=786.45 Market value of debt: D=Numberofbonds*Bondprice=FacevalueBookvalueofbondissueBondprice=1,000600million786.45=471.87(million) Correct Market value of equity: E=# of shares * Share price =9 million * 216=1,944 million Total firm value: V=D+E=471.87million+1,944million=2,416millionWACC=r=VERE+VDRD(1t)=2,4161,9440.1313+2,416471.870.07(10.34)=0.1146 Part 4 Attempt What is the annual depreciation (in \$ million)? Part 5 Attempt What is the operating cash flow in year 3 (in \$ million)? Part 6 Attempt What is the cash flow from assets at the end of year 3 (in $ million)? What is the NPV of this project (in S million)