Ending 2017 Revenue = 22,386,800 Adam Corp. is considering opening 100 new store

Question

Ending 2017 Revenue = 22,386,800

Adam Corp. is considering opening 100 new stores that would represent an increase in sales of 7% (for the first year) over their last year-end figures. After the 1st year revenues are expected to grow at a 4% per year.

(MACRS for other questions)

1. Estimate the Revenues for the stand-alone (only the project and not for the whole company) for the next 5 years. After the 1st year revenues are expected to grow at a 4% per. year.

PLEASE SHOW ALL CALULATIONS. THANKS

Ending 2017 Revenue = 22,386,800

Adam Corp. is considering opening 100 new stores that would represent an increase in sales of 7% (for the first year) over their last year-end figures. After the 1st year revenues are expected to grow at a 4% per year.

They would need to invest on average $300,000 per store. The investment would depreciate in 7 years. After the 5 years, only part of their investment can be sold for $ 10,000,000.
Net Working Capital to start will be 100,000 per store and then it will be a 10% of the increase of Sales of all 100 new stores. 9993236 24449994 Y 44728884 7 1211 3 2557 Y 029115 5 23111 r 3511 3484 Y 3447 12345678

Explanation / Answer

Here the term project implies the 100 new stores being opened.

First year revenue = 22,386,800 * 7% = 1,567,076

Second year revenue = 1,567,076 ( 1.04) = 1,629,759

Third Year revenue = 1,629,759 ( 1.04) = 1,694,949

Fourth Year revenue = 1,694,949 ( 1.04) = 1,762,747

Fifth Year revenue = 1,762,747 ( 1.04) = 1,833,257

Note : For estimating the Revenues we should not do any adjustments regarding depreciation and working capital. They have to be considered only when cash flows have to be estimated.

Related Questions

Navigate

• Browse (All)
• Browse E
• Subjects

---