While attending college, you want to use your free time to start a new business. Your first
Fantastic news! We've Found the answer you've been seeking!
Question:
Bundt cakes. Before you decide to execute this idea, you would like to do a capital budgeting analysis to see if this is a
profitable business. Here are your main assumptions:
Transcribed Image Text:
• You will keep the bakery open for 12 year. • To start up, you have to invest $150,000 for your fixed assets. • Revenue in first year is $120,000, and should grow by 3% per year. • Rent of the storefront costs $35,000 per year, and should grow by 2% per year. • COGS (food supplies, kitchen equipment, silvers, etc) cost $30,000 per year. Employee salaries cost $40,000 per year. • Utilities cost $5,000 per year. • You will depreciate your fixed assets using a straight-line depreciation method. Assuming all your fixed assets have a usable life of 15 years and a salvage value totaling $8,000. • After 12 years in business, you plan to leave the business and sell your fixed assets based on its salvage value. • Income tax rate is 30%. Capital gains tax rate is 15%. (1) If you require at least 10% return, what's NPV and IRR of this investment? (2) Create a NPV profile. (3) Do a sensitivity analysis using 2-input data table. Show NPV as a result of 2 variables that you choose. (4) Do a scenario analysis that includes at least 2 different scenarios and report the summary results for both NPV and IRR. You can decide the input variables (at least 3) and values. ● ● (5) The $150,000 start-up fund is not easy to raise. But luckily you can get a loan from the bank after your parents agree to use their home equity as a collateral. You are able to get the full $150,000 loan amount. The loan will be amortized monthly over 15 years. In other words, the bank requires monthly payment, and the term of the loan is 15 years. The interest rate is 4% for the first 5 years, and 5% for the next 10 years. The monthly payment will change during the loan term, too. Specifically, bank requires a fixed monthly payment for the first 5 years, then the fixed monthly payment steps up 10% starting in year 6 and will remain the same for the rest of the loan life. Build a loan amortization table showing the monthly amortization schedule. • You will keep the bakery open for 12 year. • To start up, you have to invest $150,000 for your fixed assets. • Revenue in first year is $120,000, and should grow by 3% per year. • Rent of the storefront costs $35,000 per year, and should grow by 2% per year. • COGS (food supplies, kitchen equipment, silvers, etc) cost $30,000 per year. Employee salaries cost $40,000 per year. • Utilities cost $5,000 per year. • You will depreciate your fixed assets using a straight-line depreciation method. Assuming all your fixed assets have a usable life of 15 years and a salvage value totaling $8,000. • After 12 years in business, you plan to leave the business and sell your fixed assets based on its salvage value. • Income tax rate is 30%. Capital gains tax rate is 15%. (1) If you require at least 10% return, what's NPV and IRR of this investment? (2) Create a NPV profile. (3) Do a sensitivity analysis using 2-input data table. Show NPV as a result of 2 variables that you choose. (4) Do a scenario analysis that includes at least 2 different scenarios and report the summary results for both NPV and IRR. You can decide the input variables (at least 3) and values. ● ● (5) The $150,000 start-up fund is not easy to raise. But luckily you can get a loan from the bank after your parents agree to use their home equity as a collateral. You are able to get the full $150,000 loan amount. The loan will be amortized monthly over 15 years. In other words, the bank requires monthly payment, and the term of the loan is 15 years. The interest rate is 4% for the first 5 years, and 5% for the next 10 years. The monthly payment will change during the loan term, too. Specifically, bank requires a fixed monthly payment for the first 5 years, then the fixed monthly payment steps up 10% starting in year 6 and will remain the same for the rest of the loan life. Build a loan amortization table showing the monthly amortization schedule.
Expert Answer:
Answer rating: 100% (QA)
SOLUTION Sure Id be happy to help you with your capital budgeting analysis 1 NPV and IRR Using the assumptions given we can calculate the NPV and IRR of the investment as follows NPV Year 1 120000 rev... View the full answer
Related Book For
Making Hard Decisions with decision tools
ISBN: 978-0538797573
3rd edition
Authors: Robert Clemen, Terence Reilly
Posted Date:
Students also viewed these finance questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Your mother made delicious Muffins from scratch, and she left you the recipe. Everyone raved about them. Now, you are also making Muffins just as good as moms. But, you dont want to divulge the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Holly needs $21,800 worth of new equipment for his shop. He can borrow this money at a discount rate of 11% for a year. Find the amount of the loan Holly should ask for so that the proceeds are...
-
A vitreous silica optical fiber of diameter 100m is used to send optical signals from a sensor placed deep inside a hydrogen chamber. The hydrogen is at a pressure of 20 bars. The mass diffusivity...
-
You want to determine the lifting force of a helium balloon. When you tie a long cord to the balloon and then release the balloon, it floats up until it supports a \(63.2-\mathrm{mm}\) length of cord...
-
Warren Bennis asserted that leaders have the following competencies: A. Foster a clear vision with an endowed purpose that is owned by the people involved with the leader. B. Must keep reminding...
-
Relaxing Recliner Chairs completed the following selected transactions: 2013 Jul. 1 Sold merchandise inventory to Great Mart, receiving a $ 45,000, nine-month, 12% note. Ignore cost of goods sold....
-
in operations management, what major trends and developments are retailers facing? 1 3 3 4 8 1 1 3 3 1 5 0 8 0 8 0 1 7
-
Your company wants to invest its cash surplus of $1m. in a Treasury bill for a period of 6 months. The T-bill rate is 5.5% p.a. continuous compounding. The company's treasurer, has asked you to...
-
Display an unsigned integer in binary, decimal, and hexadecimal, each on a separate line. Take Val 20 for test Writebin for binary writeDec for decimal writeHex for hexadecimal crlf for next line...
-
Show that the entropy is a property of the system.
-
What is a steady flow process? Determine the work done in such an isochoric process.
-
What is an isentropic process? Determine an expansion for the work done in a non-flow isentropic process.
-
Determine an expansion for the heat transfer and work done in a non-flow Polytropic process.
-
Determine an expansion for the work done in a steady flow adiabatic process.
-
Kai set up a business 5 years ago as a sole trader importing goods from Asia. Last year, he wished to expand his business but needed more capital, therefore he involved his sister Natalia and...
-
At the beginning of the year, Lam Ltd. had total assets of $800,000 and total liabilities of $500,000. Use this information to answer each of the following independent questions. (a) If Lam's total...
-
Suppose that an analyst for an insurance company is interested in using regression analysis to model the damage caused by hurricanes when they come ashore. The response variable is Property Damage,...
-
The cost-to-loss ratio problem continued . The cost-to-loss ratio problem as shown in Figure 5.26 may be considered a simplified version of the actual situation. The protective action that may be...
-
In your own words, explain why the axioms that underlie expected utility are important to decision analysis.
-
The following T-accounts contain keyed entries representing five transactions involving the stockholders' equity of Riverside, Inc.: Required Using this information, give detailed descriptions,...
-
Jenna Smith recently purchased an annuity contract that will pay her \(\$ 375,000\) per year for the next seven years. According to Smith's calculations, the estimated internal rate of return on this...
-
Lundholm Corp. is considering the purchase of a robotic machine that would replace a manual labor production task. The purchase and installation of this machine would require an upfront cash...
Study smarter with the SolutionInn App