Great Deal! Get Instant $10 FREE in Account on First Order + 10% Cashback on Every Order Order Now

Case Spreadsheet: The Local Cafe The process of computing future value is called compounding. The formula for computing future value is: Future value = Present value × (1 + r)twhere r is the return...

1 answer below »

Case Spreadsheet: The Local Cafe


The process of computing future value is called compounding. The formula for computing future value is:
Future value = Present value × (1 + r)twhere r is the return per period and t is the number of time periods. For example, a real estate mutual fund provides an estimated return of 10 percent per year. An investor starts with $100,000. The future value of her investment will be:
After one year, Future value1 = $100, XXXXXXXXXX = $110,000After two years, Future value2 = $100, XXXXXXXXXX = $121,000After three years, Future value3 = $100, XXXXXXXXXX = $133,100The future value formula takes into account compounding, i.e. the investor’s ability to earn interest on interest.The simple fixer-upper investment illustrates several common themes in project analysis. The start-up costs of a project are usually relatively straightforward to estimate. A fair amount of research is needed but the information is generally available. The size and timing of future cash flows, including estimated revenues and production costs, are harder to predict. Figure 9.1 shows the cash flows of the foreclosure fixer-upper, assuming that it will take you one year to do the remodeling and another year to sell the property.

Prepare a spreadsheet model for the case. Be sure to separate assumptions from the rest of the model and include scenario summary.

Here is a template to help you get started:

Answered Same Day Apr 26, 2022

Solution

Rochak answered on Apr 26 2022
102 Votes
Forecast Model
    Assumptions
    Start-up Costs
    Stove    $ 1,600.00
    Double Fryer    $ 800.00
    Sinks    $ 700.00
    Prep Tables    $ 1,500.00
    Pots/Utensils    $ 1,500.00
    Tables & Chairs    $ 2,000.00
    Renovation    $ 10,000.00
    Total start-up costs    $ 18,100.00
    5 year MACRS
    YR1    20%    $ 3,620.00
    YR2    32%    $ 5,792.00
    YR3    19.20%    $ 3,475.20
    YR4    11.52%    $ 2,085.12
    YR5    11.52%    $ 2,085.12
    YR6    5.76%    $ 1,042.56
    Net Working Capital    5%    of next year's revenue
    Revenue
    Growth Rate    4%
    Days Open    260
        Average Check    # of Customers
    Breakfast    $ 7.50    60
    Lunch    $ 11.50    90
    Expenses
    Monthly Rent    600
    utilities    500
    Insurance    300
    Yearly Inflation    4%
    Total Annual Costs    $ 16,800.00
    Perishables    60%
    Non-labor    3%
    Cooks wage    $11
    # of cook    3.00
    # of hours for cooks    8.00
    Cook wage increase    4%
    Server wage    $4
    # of servers    2.00
    # of hours for servers    8.00
    Server wage increase    4%
    Manager    $12
    # of manager hours    8.00
    # of manager    1.00
    Manager wage increase    4%
    Taxes    35%
    WACC
    Bo
owing Rate    9%
    Co
elation with Market    0.305
    Unlevered Beta    2.260
    Debt To Equity Ratio    0.276
    Risk Free Rate    0.030
    Risk Premium    0.050
    Weight Debt    0.216
    Weighted equity    0.784
    Levered Beta    2.665
    Cost Of Equity    16.4%
    Cost of...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here