Tom Scott is the owner, president, and primary salesperson for Scott Manufacturi

Question

Tom Scott is the owner, president, and primary salesperson for Scott Manufacturing. Because of this, the company's profits are driven by the amount of work Tom does. If he works 40 hours each week, the company's EBIT will be $590,000 per year; if he works a 50 hour week, the company's EBIT will be $705,000 per year. The company is currently worth $3.60 million. The company needs a cash infusion of $1.70 million, and it can issue equity or issue debt with an interest rate of 10 percent. Assume there are no corporate taxes.

What are the cash flows to Tom under each scenario? (Enter your answers in whole dollars, not millions of dollars. Do not round intermediate calculations and round your answers to the nearest whole dollar amount. (e.g., 32))

Scenario-1 Debit issue

                         Cash Flow

40 hour week _________

50 hour week _________

Scenario- 2 Equity issue

                        Cash Flow

40 hour week __________

50 hour week __________

Under which form of financing is Tom likely to work harder?

        Equity issue

        Debt issue

What are the cash flows to Tom under each scenario? (Enter your answers in whole dollars, not millions of dollars. Do not round intermediate calculations and round your answers to the nearest whole dollar amount. (e.g., 32))

Scenario-1 Debit issue

                         Cash Flow

40 hour week _________

50 hour week _________

Scenario- 2 Equity issue

                        Cash Flow

40 hour week __________

50 hour week __________

Under which form of financing is Tom likely to work harder?

        Equity issue

        Debt issue

Explanation / Answer

a.

Debt Issue :

The company needs a cash infusion of 1.70 Million. If the company issues debt, the annual interest payment will be :

Interest = 1,700,000 * 10% = $170,000

The cash flow to the owner will be the EBIT minus the interest payments, or :

40-Hour week cash flow = 590,000 – 170,000 = $420,000

50-Hour week cash flow = 705,000 – 170,000 = $535,000

Equity Issue :

If the company issues equity, the company value will increase by 1.70 Million. So, the current owner’s equity interest in the company will decrease to :

Tom’s Ownership percentage = 3,600,000 / (3,600,000 + 1,700,000) = 0.68

So, Tom’s cash flow under an equity issue will be 68% of EBIT, or :

40-Hour week cash flow = 590,000 * 68% = $401,200

50-Hour week cash flow = 705,000 * 68% = $479,400

b.

Tom will work harder under the debt issue since his cash flow will be higher. Tom will gain more under this form of financing since the payments to bondholders are fixed. Under an equity issue, new investor share proportionally in his hard work, which will reduce his propensity for his additional work.

Related Questions

Navigate

• Browse (All)
• Browse T
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.