GetMyFood, Inc. has developed an application for cell phones aimed toward consumers who live in more...

GetMyFood, Inc. has developed an application for cell phones aimed toward consumers who live in more rural areas where there are few delivery options for take-out food. The app connects local taxi drivers with the larger restaurant food delivery services in nearby areas to extend the range of home meal delivery service.

The company expects to generate revenues of $2000 (figures in thousands) in the first year (2020) with a general costs of services sold of $1200 (figures in thousands.) The company expects to see a sharp increase in the revenues earned after the first year as the new service gains recognition but believes that the life-cycle of the product will be relatively short as market research has shown that the business model will be most successful in areas that are more rural but still relatively close to larger population centers. Given the general demographic trend in population growth, the company believes that their target market will diminish over time as more standard delivery services become available.

The company estimates the following growth rate for revenue, costs, and SG&A over the next five years:

Growth Rate for Selected Items
	2019	2020	2021	2022	2023	2024
Revenue Growth			5%	15%	10%	3%
CGS			3%	4%	2%	2%
SG&A (% of Revenue)		28%	27%	26%	24%	20%

The have also forecasted the following items for working capital:

Selected Projections (Figures in thousands)
	2019	2020	2021	2022	2023	2024
A/R		300	325	310	295	250
A/P		200	230	240	220	210
Inventory		50	65	40	30	20
Depreciation		100	113	117	104	115

Taxes are assumed to be 34% per year. The initial outlay for software development is estimated to be $1000.

You have been hired as a financial consultant to determine the estimated free cash flows to the firm for GetMyFood, Inc.

Solutions

Expert Solution

Calculation of cash flows from the project
Particulars	years
2019	2020	2021	2022	2023	2024
A. Revenue	0	2000	2100	2415	2656.5	2736.195
B. Initial Outlay	-1000	0	0	0	0	0
C. General cost	0	1200	1236	1285.44	1311.15	1337.37
D. Selling, General & Admn. Expnses	0	560	567	627.9	637.56	547.239
E. Depriciation	0	100	113	117	104	115
F. Net Revenue(A-B-C-D-E)	-1000	140	184	384.66	603.79	736.58
G. Taxes		47.6	62.56	130.78	205.29	250.44
H. Revenue after Tax	-1000	92.4	121.44	253.88	398.50	486.15
I. Change in A/R	0	-300	-25	15	15	45
J. Change in A/P	0	200	30	10	-20	-10
K. Change in Inventory	0	-50	-15	25	10	10
L. Cash Flow(H+E+I+J+K)	-1000	42.4	224.44	420.88	507.50	646.15

PLEASE LIKE THE ANSWER IF YOU FIND IT HELPFUL OR YOU CAN COMMENT IF YOU NEED CLARITY / EXPLANATION ON ANY POINT.

Thanks.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

In 2012, the percent of American adults who owned cell phones and used their cell phones...

In 2012, the percent of American adults who owned cell phones and used their cell phones to send or receive text messages was at an all-time high of 80%. Assume that 80% refers to the population parameter. More recently in 2015, a polling firm contacts a simple random sample of 110 people chosen from the population of cell phone owners to confirm the percent who use their phone to text. The firm askes each person "do you use your cell...

B Inc. has developed a new product, and the consumers are interested in it. As a...

B Inc. has developed a new product, and the consumers are interested in it. As a result, the firm projects the growth rate of dividends is 20% per year for 4 years. By then, other firms will develop similar products, competition will drive down profit margins, and the sustainable growth rate will fall to 6%. B Inc. just paid annual dividend of $1 per share. The required return on the company’s stock is 10%. What is the stock price today?...

As the newly hired manager of a company that provides cell phone services, you want to determine the percentage of adults in your state who live in a household with cell phones and no land-line phones. How many adults must you survey?

As the newly hired manager of a company that provides cell phone services, you want to determine the percentage of adults in your state who live in a household with cell phones and no land-line phones. How many adults must you survey? Assume that you want to be 90% confident that the sample percentage is within three percentage points of the true population percentage.

The general trend of money spent today by consumers has been toward the

Could you please tell me the correct answer. Thanks The general trend of money spent today by consumers has been toward the A. consumption of more and higher property insurance coverage. B. consumption of more domestic manufactured products. C. purchase of separate goods, such as televisions, for each family member. D. buying of more insurance to safeguard potential bankruptcies of financial institutions. E. purchase of more durable goods, such as washing machines, instead of services.

Newtel Inc. manufactures Cell phones. Last year Newtel sold 30,000 phones at $80 each. Total costs...

Newtel Inc. manufactures Cell phones. Last year Newtel sold 30,000 phones at $80 each. Total costs amounted to $1,800,000 of which $600,000 were considered fixed. In an attempt to improve its product, the company is considering replacing a component part that has a cost of $16 with a new and better part costing $26 per unit in the coming year. A new machine would also be needed to increase plant capacity. The machine would cost $100,000 with a useful life...

A manager at a company that manufactures cell phones has noticed that the number of faulty...

A manager at a company that manufactures cell phones has noticed that the number of faulty cell phones in a production run of cell phones is usually small and that the quality of one day's run seems to have no bearing on the next day. Question: a) What model might you use to model the number of faulty cell phones produced in one day? b) If the mean number of faulty cell phones is 3.4 per day, what is the...

A study of car accidents and drivers who use cell phones collects the following sample data....

A study of car accidents and drivers who use cell phones collects the following sample data. had accident in the last year had no accidents in the last year cellular phone user 23 282 non cellular phone user 46 407 Formulate the hypotheses Determine the expected frequencies of those who had accidents in the last year to use for the chi-square test of independence. Test the hypotheses Please show your work. Thanks! and if possible can you explain how to...

National Inc. manufactures two models of CMD that can be used as cell phones, MPX, and...

National Inc. manufactures two models of CMD that can be used as cell phones, MPX, and digital camcorders. Model Annual Sales in Units High F 10,500 Great P 16,500 National uses a volume-based costing system to apply factory overhead based on direct labor dollars. The unit prime costs of each product were as follows: High F Great P Direct materials $ 38.50 $ 25.90 Direct labor $ 18.10 $ 13.70 Budget factory overhead: Engineering and Design 2,500 engineering hours $...

A researcher wanted to test the theory that people who live in urban environments are more...

A researcher wanted to test the theory that people who live in urban environments are more liberal compared to people who live in suburban environments. To test this, they gave a group of people from the suburbs and a group of people from the city a measure of liberalness (the higher the score, the more liberal-minded you are). The data are given below. Suburban: ?=15, n=60, ?$ = 3.81 $# Urban: ?=20, n=60, ?$ = 3.39 Run the appropriate hypothesis...

PART ONE National Inc. manufactures two models of CMD that can be used as cell phones,...

PART ONE National Inc. manufactures two models of CMD that can be used as cell phones, MPX, and digital camcorders. Model Annual Sales in Units High F 11,800 Great P 17,800 National uses a volume-based costing system to apply factory overhead based on direct labor dollars. The unit prime costs of each product were as follows: High F Great P Direct materials $ 39.80 $ 27.20 Direct labor $ 19.40 $ 15.00 Budget factory overhead: Engineering and Design 2,760 engineering...

Subjects