Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You work for Apple. After toiling away on $9.6 million worth of prototypes, you have finally produced your answer to Google Glasses: Glasses (the name

image text in transcribed

You work for Apple. After toiling away on $9.6 million worth of prototypes, you have finally produced your answer to Google Glasses: Glasses (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 $454.8 million per year along with expenses of $354.5 million. You will need to spend $59.3 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 $10.1 million. As the Glasses are an outcome of the R&D center, Apple plans to charge 54.6 million of the annual costs of the center to the Glasses product for four years. Finally, Apple's working capital levels will increase from their current level of $117.1 million to $135.2 million immediately. They will remain at the elevated level until year 4, when they will return to $117.1 million. Apple's discount rate for this project is 15.7% and its tax rate is 35%. Calculate the free cash flows and determine the NPV of this project. (*) The opportunity cost must be after-tax. Note: Assume that the equipment is put into use in year 1. Calculate the free cash flows below: (Round to two decimal places.) ($ million) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sales $ $ $ $ 0.00 $ 0.00 $ - Cost of Goods Sold $ $ $ $ $ $ $ 0.00 $ $ $ $ $ $ $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Gross Profit - Annual Charge - Depreciation EBIT $ $ $ $ 0.00 $ $ $ $ A $ $ A $ $ - . $ $ $ $ es $ S $ $ $ $ es $ $ $ $ $ $ $ $ $ $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ $ Incremental Earnings + Depreciation - Incremental Working Capital - Capital Investment - Opportunity Cost (*) Incremental Free Cash Flow $ $ 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 $ million. (Round to two decimal places.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Economics Of Money Banking And Financial Markets

Authors: Frederic S. Mishkin

9th Edition

0321598903, 978-0321598905

More Books

Students also viewed these Finance questions

Question

The amount of work I am asked to do is reasonable.

Answered: 1 week ago

Question

The company encourages a balance between work and personal life.

Answered: 1 week ago