Corporate Fin Focused Approach
Corporate Fin Focused Approach
5th Edition
ISBN: 9781285660516
Author: EHRHARDT
Publisher: Cengage
Bartleby Related Questions Icon

Related questions

Question
You work for Apple. After toiling away on $10.7 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 5
years until the next big thing comes along (or until users are unable to interact with actual human beings). Revenues are projected to be $454.6 million per year along with expenses of $354.7
million. You will need to spend $62.2 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 $9.8 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $5.3 million of the annual costs of the center to the iGlasses
product for 5 years. Finally, Apple's working capital levels will increase from their current level of $115.3 million to $139.8 million immediately. They will remain at the elevated level until year 5,
when they will return to $115.3 million. Apple's discount rate for this project is 15.1% and its tax rate is 30%. 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.)
Year 2
Year 3
Year 4
Year 5
Year 6
$
($ million)
Year 0
Year 1
Sales
$
0.00 $
$
- Cost of Goods Sold
0.00
Gross Profit
$
0.00 $
$
0.00
0.00
0.00
- Annual Charge
Depreciation
EBIT
- Tax at 30%
Incremental Earnings
+ Depreciation
- Changes in NWC
A
EA
A
SA
EA
SA
0.00
EA
EA
A
0.00
ᏌᏊ
0.00
SA
EA
0.00
0.00
0.00
0.00
0.00
- Capital Expenditures
0.00
0.00
0.00
0.00
0.00
0.00
- Opportunity Cost
0.00
0.00
0.00
0.00
0.00
0.00
Incremental FCFs
expand button
Transcribed Image Text:You work for Apple. After toiling away on $10.7 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 5 years until the next big thing comes along (or until users are unable to interact with actual human beings). Revenues are projected to be $454.6 million per year along with expenses of $354.7 million. You will need to spend $62.2 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 $9.8 million. As the iGlasses are an outcome of the R&D center, Apple plans to charge $5.3 million of the annual costs of the center to the iGlasses product for 5 years. Finally, Apple's working capital levels will increase from their current level of $115.3 million to $139.8 million immediately. They will remain at the elevated level until year 5, when they will return to $115.3 million. Apple's discount rate for this project is 15.1% and its tax rate is 30%. 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.) Year 2 Year 3 Year 4 Year 5 Year 6 $ ($ million) Year 0 Year 1 Sales $ 0.00 $ $ - Cost of Goods Sold 0.00 Gross Profit $ 0.00 $ $ 0.00 0.00 0.00 - Annual Charge Depreciation EBIT - Tax at 30% Incremental Earnings + Depreciation - Changes in NWC A EA A SA EA SA 0.00 EA EA A 0.00 ᏌᏊ 0.00 SA EA 0.00 0.00 0.00 0.00 0.00 - Capital Expenditures 0.00 0.00 0.00 0.00 0.00 0.00 - Opportunity Cost 0.00 0.00 0.00 0.00 0.00 0.00 Incremental FCFs
Expert Solution
Check Mark
Knowledge Booster
Background pattern image
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Corporate Fin Focused Approach
Finance
ISBN:9781285660516
Author:EHRHARDT
Publisher:Cengage
Text book image
Intermediate Financial Management (MindTap Course...
Finance
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Cengage Learning