1)
PAUL SWANSON |
Contribution Format Income Statement |
Sales |
|
$
500,000.00 |
Variable Expense |
|
|
cost of ingredients |
$
100,000.00 |
|
Commissions |
$ 70,000.00 |
$
170,000.00 |
|
|
|
Contribution Margin |
|
$
330,000.00 |
Selling and Administrative Expense |
|
|
Salaries |
$ 90,000.00 |
|
Rent |
$ 56,400.00 |
|
Depreciation |
$ 35,100.00 |
|
Insurance |
$ 5,500.00 |
|
Utilities |
$ 47,000.00 |
$
234,000.00 |
|
|
|
Net Operating Income |
|
$ 96,000.00 |
2a)Simple rate of return = Annual incremental net operating
income/Initial Investment
=96,000/390,000
25%
2b)Yes, the franchise would be acquired because it promises a
rate of return in excess of 21%
3a)Payback period = Initial investment/Annual Net Cash
Inflow
=390,000/(96,000+35,100)
=2.97 Years
3b)According to the payback computation, the franchise would not
be acquired. The 2.97 years payback is greater than the maximum 2
years allowed.