Homework Help is Here – Start Your Trial Now!
Business
Finance
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

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

Entrepreneurial Finance
Entrepreneurial Finance
6th Edition
ISBN:9781337635653
Author:Leach
Publisher:Leach
Chapter1: Introduction To Finance For Entrepreneurs
Section: Chapter Questions
Problem 5EP
See similar textbooks
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
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
steps

Step by step

Solved in 2 steps with 5 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS