Question
In: Finance
You and your business partners are considering applying for a franchise. If approved, you expect startup...
You and your business partners are considering applying for a franchise. If approved, you expect startup costs to be $400,000 plus $300,000 in real estate costs. Of this $700,000 in upfront costs, you will be allowed to depreciate $420,000 on a five-year MACRS schedule. The remaining $280,000 is not depreciable but should be included in the book value of the fixed assets associated with the franchise when it is sold. Your plan is to start and operate the business for 5 years at which time you expect to sell the business for $1,000,000. You expect to initially have working capital needs of $30,000, but these needs will grow proportionately with sales. You expect sales in the first year to be $200,000 and that sales will grow by 20% in the second year, 15% in the third year, and then 10% in the fourth and fifth years. You project annual fixed operating expenses of $50,000. Your annual variable operating expenses are expected to be 60% of sales in the first year. With improvements in efficiency and experience, you expect variable operating expenses to be 55% of sales in the second year, 50% of sales in the third, fourth and fifth years. You expect to pay taxes of 20%. Assume your required return is 12%. Should you apply for a Guthrie’s Franchise? Prepare a report responding to the following prompts: 3
. 3. Estimate the opportunity’s NPV. Explain how you arrived at your NPV estimates in the report.
Solutions
Expert Solution
| Tax rate | 20% | |||||||
| Calculation of annual depreciation | ||||||||
| Depreciation | Year-1 | Year-2 | Year-3 | Year-4 | Year-5 | Total | ||
| Depreciable cost | $ 420,000 | $ 420,000 | $ 420,000 | $ 420,000 | $ 420,000 | |||
| Dep Rate | 20.00% | 32.00% | 19.20% | 11.52% | 11.52% | |||
| Depreciation | Cost * Dep rate | $ 84,000 | $ 134,400 | $ 80,640 | $ 48,384 | $ 48,384 | $ 395,808 | |
| Calculation of after-tax salvage value | ||||||||
| Cost of machine | $ 700,000 | |||||||
| Depreciation | $ 395,808 | |||||||
| WDV | Cost less accumulated depreciation | $ 304,192 | ||||||
| Sale price | $ 1,000,000 | |||||||
| Profit/(Loss) | Sale price less WDV | $ 695,808 | ||||||
| Tax | Profit/(Loss)*tax rate | $ 139,162 | ||||||
| Sale price after-tax | Sale price less tax | $ 860,838 | ||||||
| Calculation of annual operating cash flow | ||||||||
| Year-1 | Year-2 | Year-3 | Year-4 | Year-5 | ||||
| Sale | $ 200,000 | $ 240,000 | $ 276,000 | $ 303,600 | $ 333,960 | |||
| Less: Operating Cost | $ 120,000 | $ 132,000 | $ 138,000 | $ 151,800 | $ 166,980 | |||
| Contribution | $ 80,000 | $ 108,000 | $ 138,000 | $ 151,800 | $ 166,980 | |||
| Less: Fixed cost | $ 50,000 | $ 50,000 | $ 50,000 | $ 50,000 | $ 50,000 | |||
| Less: Depreciation | $ 84,000 | $ 134,400 | $ 80,640 | $ 48,384 | $ 48,384 | |||
| Profit before tax (PBT) | $ (54,000) | $ (76,400) | $ 7,360 | $ 53,416 | $ 68,596 | |||
| Tax@20% | PBT*Tax rate | $ (10,800) | $ (15,280) | $ 1,472 | $ 10,683 | $ 13,719 | ||
| Profit After Tax (PAT) | PBT - Tax | $ (43,200) | $ (61,120) | $ 5,888 | $ 42,733 | $ 54,877 | ||
| Add Depreciation | PAT + Dep | $ 84,000 | $ 134,400 | $ 80,640 | $ 48,384 | $ 48,384 | ||
| Cash Profit after-tax | $ 40,800 | $ 73,280 | $ 86,528 | $ 91,117 | $ 103,261 | |||
| Working capital need as %age of sale | ||||||||
| First year sale | $ 200,000.00 | |||||||
| Working capital need | $ 30,000.00 | |||||||
| Requirement | 30000/200000 | |||||||
| Requirement | 15.00% | |||||||
| Calculation of working capital movement | ||||||||
| Working capital-opening | $ - | $ 30,000 | $ 36,000 | $ 41,400 | $ 45,540 | $ 50,094 | ||
| Closing working capital | $ 30,000 | $ 36,000 | $ 41,400 | $ 45,540 | $ 50,094 | $ - | ||
| Movement | $ 30,000 | $ 6,000 | $ 5,400 | $ 4,140 | $ 4,554 | $ (50,094) | ||
| Calculation of NPV | ||||||||
 jeff jeffy answered 1 year agoRelated SolutionsYou and your business partners are considering applying for a franchise. If approved, you expect startup...You and your business partners are considering applying for a
franchise. If approved, you expect startup costs to be $400,000
plus $300,000 in real estate costs. Of this $700,000 in upfront
costs, you will be allowed to depreciate $420,000 on a five-year
MACRS schedule. The remaining $280,000 is not depreciable but
should be included in the book value of the fixed assets associated
with the franchise when it is sold. Your plan is to start and
operate the business for...
You and your business partners are considering applying for a franchise. If approved, you expect startup...You and your business partners are considering applying for a
franchise. If approved, you expect startup costs to be $400,000
plus $300,000 in real estate costs. Of this $700,000 in upfront
costs, you will be allowed to depreciate $420,000 on a five-year
MACRS schedule. The remaining $280,000 is not depreciable but
should be included in the book value of the fixed assets associated
with the franchise when it is sold. Your plan is to start and
operate the business for...
You and your business partners are considering applying for a franchise. If approved, you expect startup...You and your business partners are considering applying for a
franchise. If approved, you expect startup costs to be $400,000
plus $300,000 in real estate costs. Of this $700,000 in upfront
costs, you will be allowed to depreciate $420,000 on a five-year
MACRS schedule. The remaining $280,000 is not depreciable but
should be included in the book value of the fixed assets associated
with the franchise when it is sold. Your plan is to start and
operate the business for...
You and your business partners are considering applying for a franchise. If approved, you expect startup...You and your business partners are considering applying for a
franchise. If approved, you expect startup costs to be $400,000
plus $300,000 in real estate costs. Of this $700,000 in upfront
costs, you will be allowed to depreciate $420,000 on a five-year
MACRS schedule. The remaining $280,000 is not depreciable but
should be included in the book value of the fixed assets associated
with the franchise when it is sold. Your plan is to start and
operate the business for...
You and your business partners are considering applying for a franchise. If approved, you expect startup...You and your business partners are considering applying for a
franchise. If approved, you expect startup costs to be $400,000
plus $300,000 in real estate costs. Of this $700,000 in upfront
costs, you will be allowed to depreciate $420,000 on a five-year
MACRS schedule. The remaining $280,000 is not depreciable but
should be included in the book value of the fixed assets associated
with the franchise when it is sold. Your plan is to start and
operate the business for...
Homer’s Donuts is a small-business startup looking to open its first franchise location in Smallville. Your...Homer’s Donuts is a small-business startup looking to open its
first franchise location in Smallville. Your ownership team
completed its business and marketing SWOT (“strengths – weaknesses
– opportunities – threats”) analyses and believes there’s a real
chance for Homer’s Donuts to be a successful business!
The SWOT marketing analysis included a survey of potential
customers in and around the Smallville metropolitan area. The
survey asked people what pastries they would most likely buy when
they stop for coffee on...
1. Discuss the dividends policies that you would expect startup, growing, mature and declining business to...1. Discuss the dividends policies that you would expect startup,
growing, mature and declining business to adopt
2. Giving reasons, explain the expected financial risk, business
risk and dividend payout in a declining business
Questions Imagine you are considering starting your own business or owning a franchise. 1. What kinds...Questions
Imagine you are considering starting your own business or owning
a franchise.
1. What kinds of products or services will you offer?
2. What talents or skills do you need to run the business?
3. Do you have all the skills and resources to start the
business, or will you need to find one or more partners? If so,
what skills would your partners need to have?
4. What form of business ownership would you choose - sole
proprietorship,...
You are contemplating taking a loan to expand your business. If the loan is approved, you...You are contemplating taking a loan to expand your business. If
the loan is approved, you could increase your profit by $6,000 per
month, so you do not wish to pay more than that amount in monthly
loan payments. The amount you would need to borrow to implement
this expansion is $300,000. The bank is offering an interest rate
of 4.25% per year. What is the shortest loan duration you would
accept?
You are an advisor of a startup that just received an investment of $100,000. You expect...You are an advisor of a startup that just received an investment
of $100,000. You expect the company is in the ‘valley of death’
stage of its life cycle. Provide them with high level advice on how
they should use the capital and explain your reasoning.
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|