Question

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:

1. A suitable location in a large shopping mall can be rented for $4,900 per month.
2. Remodeling and necessary equipment would cost $402,000. The equipment would have a 20-year life and a $20,100 salvage value. Straight-line depreciation would be used,
3. and the salvage value would be considered in computing depreciation.
4. Based on similar outlets elsewhere, Mr. Swanson estimates that sales would total $520,000 per year. Ingredients would cost 20% of sales.
5. Operating costs would include $92,000 per year for salaries, $5,700 per year for insurance, and $49,000 per year for utilities. In addition, Mr. Swanson would have to pay a commission to The Yogurt Place, Inc., of 15.0% of sales.

Required:

1. Prepare a contribution format income statement that shows the expected net operating income each year from the franchise outlet.

2-a. Compute the simple rate of return promised by the outlet.

2-b. If Mr. Swanson requires a simple rate of return of at least 20%, should he acquire the franchise?

3-a. Compute the payback period on the outlet.

3-b. If Mr. Swanson wants a payback of two years or less, will he acquire the franchise?

	The Yogurt Place, Inc., Contribution Format Income Statement       Variable expenses: Fixed expenses:

Answer 1

Solution 1:

Contribution format income statement - Paul Swanson
Particulars		Amount
Sales		$520,000.00
Variable costs:
Ingredients	$104,000.00
Commisions	$78,000.00
Total variable costs		$182,000.00
Contribution margin		$338,000.00
Fixed costs:
Rent	$58,800.00
Depreciation	$19,095.00
Salaries	$92,000.00
Insurance	$5,700.00
Utilities	$49,000.00
Total fixed costs		$224,595.00
Net operating income		$113,405.00

Solution 2a:

Simple rate of return = Net operating income / Initial investment  =$113,405 / $402,000 = 28.21%

Solution 2b:

As simple rate of return exceeded the required rate of return, therefore swanson should acquired the franchise

Solution 3a:

Annual cash inflows = Net operating income  + Depreciation = $113,405 + $19,095 = $132,500

Payback period = Initial investment / annual cash inflows = $402,000 / $132,500 = 3.03 years

Solution 3b:

As payback period is higher than 2 year, therefore Swanson should not acquire the franchise.