Sales |
$ 530000 |
|
Variable Expenses |
||
Cost of ingredients(See Note 1) |
$ 106000 |
|
Commission(See Note 1) |
$ 82150 |
$ 188150 |
Contribution Margin |
$ 341850 |
|
Selling and Administrative Expenses |
||
Salaries |
$ 93000 |
|
Rent(See Note 1) |
$ 60000 |
|
Depreciation (See Note 1) |
$ 19380 |
|
Insurance |
$ 5800 |
|
Utilities |
$ 50000 |
$ 228180 |
|
||
Net Operating Income |
$ 113670 |
b. If Mr Swanson requires a simple rate of return of at least 18% should he acquire the franchise: YES since the simple rate of return is greater than 18% i.e 27.86%
b. If Mr Swanson wants a payback of two years or less
NO: Since the payback period is greater than 2 years(i.e 3.1 years)
Note:
Cost of ingredients (20% × $530,000) = $ 106,000
Commissions (15.5 % × $530,000) = $ 82150
Selling and administrative expenses:
Rent ($5,000 × 12) = $ 60,000
Depreciation:
$408,000 – $20,400 = $387,600
$387,600 ÷ 20 years = $19380 per year
Simple Rate of Return= Annual incremental net operating income/ Initial Investment =$113670/$408000=27.86%
Annual Net Cash Inflow=Net Operating Income+ Depreciation
=$ 113670+$ 19380=$ 133050
Therefore Payback Period=$ 408000/$ 133050=3.07 years i.e 3.1 years
Problem 7-19 (Algo) Simple Rate of Return; Payback Period [LO7-1, LO7-6] Paul Swanson has an opportunity...
Problem 7-19 (Algo) Simple Rate of Return; Payback Period (LO7-1, LO7-6] Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: a. A suitable location in a large shopping mall can be rented for $5,100 per month. b. Remodeling and necessary equipment would cost $414,000. The equipment would have a 15-year life and a $27,600...
Problem 7-19 (Algo) Simple Rate of Return; Payback Period [LO7-1, LO7-6] Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: A suitable location in a large shopping mall can be rented for $4,300 per month. Remodeling and necessary equipment would cost $366,000. The equipment would have a 20-year life and a $18,300 salvage value....
Please show work, Thank you! Problem 7-19 (Algo) Simple Rate of Return; Payback Period (LO7-1, LO7-6] Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: a. A suitable location in a large shopping mall can be rented for $4,300 per month. b. Remodeling and necessary equipment would cost $366,000. The equipment would have a...
Problem 12-19 Simple Rate of Return; Payback Period [LO12-1, LO12-6] Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: A suitable location in a large shopping mall can be rented for $3,500 per month. Remodeling and necessary equipment would cost $270,000. The equipment would have a 15-year life and an $18,000 salvage value. Straight-line...
Problem 7-19 (Algo) Simple Rate of Return; Payback Period (L07-1, L07-6) Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: a. A suitable location in a large shopping mall can be rented for $5,000 per month b. Remodeling and necessary equipment would cost $408.000. The equipment would have a 20-year life and a $20,400...
Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: a. A suitable location in a large shopping mall can be rented for $3,100 per month. b. Remodeling and necessary equipment would cost $294,000. The equipment would have a 20-year life and a $14,700 salvage value. Straight-line depreciation would be used, and the salvage value...
Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise: a. A suitable location in a large shopping mall can be rented for $4,200 per month. b. Remodeling and necessary equipment would cost $360,000. The equipment would have a 15-year life and a $24,000 salvage value. Straight-line depreciation would be used, and the salvage value...
Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise a. A suitable location in a large shopping mall can be rented for $3,500 per month 000. The equipment would have a 15-year life and an $18,000 salvage value. Straight-line depreciation would be used, and the salvage value would be considered in computing depreciation C....
Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under The Yogurt Place name. Mr. Swanson has assembled the following information relating to the franchise a. A suitable location in a large shopping mall can be rented for $3,500 per month b. Remodeling and necessary equipment would cost $270,000. The equipment would have a 15-year life and an $18,000 salvage value. Straight-line depreciation would be used, and the salvage value...
Paul Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc., to dispense frozen yogurt products under the Yogurt Place name. Mr. Swanson has assembled the following Information relating to the franchise a. A suitable location in a large shopping mall can be rented for $3,000 per month. b. Remodeling and necessary equipment would cost $288,000. The equipment would have a 15-year life and a $19,200 salvage value. Straight-line depreciation would be used, and the salvage value...