EXCEL CRYSTAL BALL: Not wanting to leave his beloved alma mater, Will Anderson has come up with...

Free

90.2K

Verified Solution

Question

Accounting

EXCEL CRYSTAL BALL:

Not wanting to leave his beloved alma mater, Will Anderson hascome up with a scheme to stay
around for 5 more years: He has decided to bid on the fast-foodconcession rights at the football
stadium. He feels sure that a bid of $60,000 will win theconcession, which gives him the right to sell
food at football games for the next 5 years. He estimates thatannual operating costs will be 40% of sales
and annual sales will average $100,000. His Uncle Josh has agreedto lend him the $60,000 to make the
bid. He will pay Josh $15,400 at the end of each year. His tax rateis 15%.

(a) Use a spreadsheet model to answer the following question.What is Will’s average annual after-tax
profit? Assume that the yearly payments of $15,400 are taxdeductible.

(b) Suppose that sales will probably vary plus or minus 40% fromthe average of $100,000 each year.
Will is concerned about the minimum after-tax profit he can earn ina year. He feels that he can survive
if it is at least $20,000. Model annual sales for the 5 years asfive continuous uniform random variables.
Based on a sample of 7,500 five-year periods (750 periods if usingExcel alone), estimate the probability
that over any five-year period the minimum after-tax profit for ayear will be at least $20,000. Should
Will bid for the concession?

Answer & Explanation Solved by verified expert
3.9 Ratings (688 Votes)

Answer :

(a).

Annual after tax profit
Sale 100000
Operating cost 40000
Loan repayment 15400
Profit 44600
Tax 6690
After tax profit 37910

(b). Case 1 : Increase by 40%

1 2 3 4 5 Average
Sales 100000 140000 196000 274400 384160
Operating 40000 56000 78400 109760 153664
Loan repayment 15400 15400 15400 15400 15400
Profit 44600 68600 102200 149240 215096
Tax 6690 10290 15330 22386 32264.4
After tax profit 37910 58310 86870 126854 182831.6 98555.12

Case 1: Decrease by 40%

1 2 3 4 5 Average
Sales 100000 60000 36000 21600 12960
Operating cost 40000 24000 14400 8640 5184
Loan payment 15400 15400 15400 15400 15400
Profit 44600 20600 6200 -2440 -7624
Tax 6690 3090 930 -366 -1143.6
After tax 37910 17510 5270 -2074 -6480.4 10427.12
In the case if there are chances of fall in sale, then will should not bid for right. As in that case will not be able to pay loan repayment.

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students