You are the CFO of Oriole, Inc., a retailer of the exercise machine Slimbody6 and related accessories. Your firm is considering opening up a new store in Los Angeles. The store will have a lifeof 20 years. It will generate annual sales of 4,000 exercise machines, and the price of each machine is $2,500. The annual sales of accessories will be $600,000, and the operating expenses ofrunning the store, including labor and rent, will amount to 50 percent of the revenues from the exercise machines. The initial investment in the store will equal $30,900,000 and will be fullydepreciated on a straight-line basis over the 20-year life of the store. Your firm will need to invest $1,000,000 in additional working capital immediately, and recover it at the end of theinvestment. Your firm's marginal tax rate is 30 percent. The opportunity cost of opening up the store is 10.80 percent. What are the incremental free cash flows from this project at thebeginning of the project as well as in years 1-19 and 20? (Do not round intermediate calculations. Round NPV answer to 2 decimal places, e.g. 5,265.25 and all other answers to thenearest dollar, e.g. 5,265.)Incremental cash flow at the beginning of the project$$Incremental cash flow in the years 1-19$Incremental cash flow in the year 20$NPV of the projectShould you approve it?the project.YoutATATA

Question
Asked Oct 21, 2019
10 views
You are the CFO of Oriole, Inc., a retailer of the exercise machine Slimbody6 and related accessories. Your firm is considering opening up a new store in Los Angeles. The store will have a life
of 20 years. It will generate annual sales of 4,000 exercise machines, and the price of each machine is $2,500. The annual sales of accessories will be $600,000, and the operating expenses of
running the store, including labor and rent, will amount to 50 percent of the revenues from the exercise machines. The initial investment in the store will equal $30,900,000 and will be fully
depreciated on a straight-line basis over the 20-year life of the store. Your firm will need to invest $1,000,000 in additional working capital immediately, and recover it at the end of the
investment. Your firm's marginal tax rate is 30 percent. The opportunity cost of opening up the store is 10.80 percent. What are the incremental free cash flows from this project at the
beginning of the project as well as in years 1-19 and 20? (Do not round intermediate calculations. Round NPV answer to 2 decimal places, e.g. 5,265.25 and all other answers to the
nearest dollar, e.g. 5,265.)
Incremental cash flow at the beginning of the project
$
$
Incremental cash flow in the years 1-19
$
Incremental cash flow in the year 20
$
NPV of the project
Should you approve it?
the project.
You
tA
TA
TA
help_outline

Image Transcriptionclose

You are the CFO of Oriole, Inc., a retailer of the exercise machine Slimbody6 and related accessories. Your firm is considering opening up a new store in Los Angeles. The store will have a life of 20 years. It will generate annual sales of 4,000 exercise machines, and the price of each machine is $2,500. The annual sales of accessories will be $600,000, and the operating expenses of running the store, including labor and rent, will amount to 50 percent of the revenues from the exercise machines. The initial investment in the store will equal $30,900,000 and will be fully depreciated on a straight-line basis over the 20-year life of the store. Your firm will need to invest $1,000,000 in additional working capital immediately, and recover it at the end of the investment. Your firm's marginal tax rate is 30 percent. The opportunity cost of opening up the store is 10.80 percent. What are the incremental free cash flows from this project at the beginning of the project as well as in years 1-19 and 20? (Do not round intermediate calculations. Round NPV answer to 2 decimal places, e.g. 5,265.25 and all other answers to the nearest dollar, e.g. 5,265.) Incremental cash flow at the beginning of the project $ $ Incremental cash flow in the years 1-19 $ Incremental cash flow in the year 20 $ NPV of the project Should you approve it? the project. You tA TA TA

fullscreen
check_circle

Expert Answer

Step 1

Incremental cash flow at the beginning of the project = -( initial investment in the store + initial investment in working capital) = - (30,900,000 + 1,000,000) = - 31,900,000

Step 2

Incremental cash flow in the year 1 to 19: $ 4,173,500

Please see the white board. Please be guided by the second column titled “Linkage” to understand the mathematics. The cells highlighted in yellow contain your answer. Figures in parenthesis, if any, mean negative values. All financials are in $. 

 

help_outline

Image Transcriptionclose

Value Linkage Parameter Sale Price, $/unit Sale Volume, units 2,500 V 4,000 R Px V Q S = R+Q Sale Value 10,000,000 Sale value of accessories 600,000 Total Sales 10,600,000 50% Operating expenses as % of sales value a C = axS Operating expenses 5,300,000 Investment in store 30,900,000 Life of store 20 Annual depreciation D E 1/L 1,545,000 ЕВIT 3,755,000 E =S-C-D F = Ex (1-30%) G = F+ D NOPAT 2,628,500 Incremental cash flows 4,173,500

fullscreen
Step 3

Incremental cash flows in year 20 = Annual incremental cash flow of year 1 to 19 + r...

Want to see the full answer?

See Solution

Check out a sample Q&A here.

Want to see this answer and more?

Solutions are written by subject experts who are available 24/7. Questions are typically answered within 1 hour.*

See Solution
*Response times may vary by subject and question.
Tagged in

Business

Finance

Capital Budgeting

Related Finance Q&A

Find answers to questions asked by student like you
Show more Q&A
add
question_answer

Q: Martinez, Inc., has a total debt ratio of .65, total debt of $345,000, and net income of $31,280 Req...

A: Calculation of Return on Equity:The return on equity is 16.84%.Excel Spreadsheet:

question_answer

Q: You were hired as a consultant to XYZ Company, whose target capital structure is  30% debt, 8% prefe...

A: target capital structure:Proportion of debt = Wd = 30%Proportion of preferred capital = Ws = 8% andP...

question_answer

Q: Eastman’s vice president for strategic planning, together with members from the business team and ma...

A: Calculate the discount rate as follows:

question_answer

Q: Five years of realized returns for CCC are given in the following table. Remember: 1. While CCC was ...

A: Calculate the average realized return, standard deviation, and coefficient of variation as follows:

question_answer

Q: 9. Duration is an important measure of interest rate risk. The duration is the percent the price of ...

A: As per the given information, the percentage change in the bond\'s yield to maturity is 2% (7% - 5%)...

question_answer

Q: Suppose that you deposit $15 at the end of each month into a savings account that pays 2% interest c...

A: Following informations are given in the question:

question_answer

Q: An assisted living has actual total revenues of 1.68 million, expenses of 1 million in 2018. The bud...

A: Budgets are useful measure of control. They are used in performance evaluation. How budgeted amount ...

question_answer

Q: Barry Inc. is considering a project that has the following cash flow and WACC data. What is the proj...

A: We will make use of the MIRR function of excel to get the desired MIRR

question_answer

Q: A payday loan company charges 5% interest for a 2 week period. What would be the annual interest rat...

A: Interest Rate = 5%Period of Interest Charge = 2 WeeksNumber of Weeks in a Year = 52 Calculation of A...