Steve's Sub Shop is considering investing in toaster ovens for each of its 120 stores located...

Steve's Sub Shop is considering investing in toaster ovens for each of its 120 stores located in the southwestern United States. The high-capacity conveyor toaster ovens, manufactured by Lincoln, will require an initial investment of $15,000 per store plus $500 in installation costs, for a total investment of $1,860,000. The new capital (including the costs for installation) will be depreciated over five years using straight-line depreciation toward a zero salvage value. Steve's will also incur additional maintenance expenses totaling $120,000 per year to maintain the ovens. At present, firm revenues for the 120 stores total $9 million, and the company estimates that adding the toaster feature will increase revenues by 7%.

If Steve's faces a 30% tax rate, what expected project FCFs for each of the next five years will result from the investment in toaster ovens?

Solutions

Expert Solution

Given
Capex	$ 18,60,000.00
Dep	5
Dep Amount	$ 3,72,000.00
Expense	$ 1,20,000.00
Revenue	$ 90,00,000.00
Incremental Revenue	$ 9,00,000.00
Tax	30%

Solution:

Year	0	1	2	3	4	5
Incremental Revenue		$ 9,00,000.00	$ 9,00,000.00	$ 9,00,000.00	$ 9,00,000.00	$ 9,00,000.00
Incremental Dep		$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00
Incremental Maintenance		$ 1,20,000.00	$ 1,20,000.00	$ 1,20,000.00	$ 1,20,000.00	$ 1,20,000.00
Incremental EBIT		$ 4,08,000.00	$ 4,08,000.00	$ 4,08,000.00	$ 4,08,000.00	$ 4,08,000.00
Taxes		$ 1,22,400.00	$ 1,22,400.00	$ 1,22,400.00	$ 1,22,400.00	$ 1,22,400.00
NOPAT		$ 2,85,600.00	$ 2,85,600.00	$ 2,85,600.00	$ 2,85,600.00	$ 2,85,600.00
Plus Depreciation		$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00	$ 3,72,000.00
Less Capex	$ -18,60,000.00
Less NWC
FCF	$-18,60,000.00	$6,57,600.00	$6,57,600.00	$6,57,600.00	$6,57,600.00	$6,57,600.00

Formulas:

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Please show how to solve this with excel Jane's Sub Shop is considering investing in toaster...

Please show how to solve this with excel Jane's Sub Shop is considering investing in toaster ovens for each of its 120 stores located in the southwestern United States. The high-capacity conveyor toaster ovens, manufactured by Lincoln, will require an initial investment of $15,000 per store plus $500 in installation costs, for a total investment of $1,860,000. The new capital (including the costs for installation) will be depreciated over five years using straight-line depreciation toward a zero salvage value. Jane...

Sub: Advanced Federal Taxation Bob and Betty have a partnership that owns 18 clothing stores located...

Sub: Advanced Federal Taxation Bob and Betty have a partnership that owns 18 clothing stores located in various states in the US. They are thinking converting their business into a corporation and then using some money they have accumulated to acquire a small chain of men's clothing stores located in Virginia or they might issue common stock from their new corporation to buy the other business. Explain the tax consequences of forming the corporation from the partnership. Explain the tax...

Garrison Appliances, Inc. is considering expanding its international presence. It sells 25% of all the toaster...

Garrison Appliances, Inc. is considering expanding its international presence. It sells 25% of all the toaster ovens sold in the United States but only 3% of the toaster ovens sold outside of the United States. The organization believes that it can sell more of its product if it has a production facility located overseas. Estimates concerning two possible locations, Mumbai and Bangalore, India follow: Possible Location Mumbai Bangalore Initial cash outlay $5,000,000 $2,800,000 Useful life 20 years 20 years Net...

The file “RadioShack” contains the number of RadioShack stores located in each of the 50 U.S....

The file “RadioShack” contains the number of RadioShack stores located in each of the 50 U.S. states and the District of Columbia, as of December 31, 2013. 65 20 76 53 565 82 68 18 12 309 127 24 28 197 122 68 56 75 81 33 99 115 155 81 47 97 28 33 40 36 156 41 342 139 9 203 59 70 232 20 69 22 88 408 41 16 144 111 36 101 19 a. Find...

Why is it important that we sub-divide cash-flow into its three categories: operations, finance, and investing?...

Why is it important that we sub-divide cash-flow into its three categories: operations, finance, and investing? If a company’s operating cash flow has been negative for several years, is that a good sign or bad sign? Explain.

Question 8 Olu ltd prepares its accounts to December 31 each year. It is considering investing...

Question 8 Olu ltd prepares its accounts to December 31 each year. It is considering investing in a new computer controlled production facility on January 1, 2016 at a cost of GHS50 million. This will enable Olu Ltd to produce a new product which it expects to be able to sell for four years. At the end of this time it been agreed to sell the new production facility for GHS1 million cash. Sales of the product during the year...

Simon Teguh is considering investing in a vending machine operation involving 20 vending machines located in...

Simon Teguh is considering investing in a vending machine operation involving 20 vending machines located in various plants around the city. The machine manufacturer reports that similar vending machine routes have produced a sales volume ranging from 600 to 800 units per machine per month. The following information is made available to Teguh in evaluating the possible profitability of the operation. An investment of $45,000 will be required, $9,000 for merchandise and $36,000 for the 20 machines. The machines have...

Question 7 Carna Ltd is a listed diversified retail company. Its stores are located mainly in...

Question 7 Carna Ltd is a listed diversified retail company. Its stores are located mainly in Australia. It has three main types of stores: general department stores, liquor stores, and specialist toy stores. Each of these stores has different products, customer types, and distribution processes. In accordance with AASB 8/IFRS 8, Carna Ltd has identified three operating segments: general stores, liquor stores, and toy stores. All three business units earn most of their revenue from external customers. Total The consolidated...

Baby Boo Ltd. is considering the broadening of its horizons and is looking at investing into...

Baby Boo Ltd. is considering the broadening of its horizons and is looking at investing into the Oil & Gas industry. Before any analysis of the cash flows can begin, the CEO, Mr. Big Shot, must select an appropriate discount rate. Having just completed FNCE3323 at NAIT, you suggest the calculation of the cost of capital. The following is the existing capital structure of Baby Boo Ltd. Bonds (Original maturity 15 yrs.) $32,000,000 Preferred shares $15,000,000 Common shares $20,000,000 Retained...

A firm is considering investing in a new project. According to its cost of capital while...

A firm is considering investing in a new project. According to its cost of capital while using debt, preferred stock and new common stock, the project is expected to have an initial after-tax cost of $5,000,000. Furthermore, the project is expected to provide after-tax operating cash flows of $1,800,000 in year 1, $2,900,000 in year 2, $2,700,000 in year 3 and $2,300,000 in year 4. A firm has determined its optimal capital structure, which is composed of the following sources...

Subjects