Purchase Solution

Excel Financial Model / Mean Values

Not what you're looking for?

Ask Custom Question

Assume:
Gross profit = net sales - cost of sales
Net operating profit = gross profit - administrative expenses
Net income before taxes = net operating profit - interest expense
Net income = net income before taxes - taxes

Net sales in the first year (in hundreds of thousands of dollars) is uniformly distributed between 6 and 12. The net sales are expected to increase each year by 5% plus or minus 1%. Cost of sales (in hundreds of thousands of dollars) is normally distributed, with a mean of 5.6 and a standard deviation of 0.2, and is expected to increase an average of 5% per year. Selling expenses has a fixed component that is uniform between $75,000 and $110,000. The variable component is estimated to be 7% of net sales. Administrative expenses are normal, with a mean of $50,000 and a standard deviation of $4,000, and will increase 3% per year on average. Interest expenses are $10,000 in year 1 and will decline by $1000 each year. The company is taxed at a 50% rate. Develop a risk profile of net income using Excel. (Model check: net income should be $110,000 for year 1 and $144,360.62 for year 5)

Purchase this Solution

Solution Summary

Solution attaches Excel files showing a risk profile both as simple Excel and crystal ball formatting.

Purchase this Solution


Free BrainMass Quizzes
Measures of Central Tendency

Tests knowledge of the three main measures of central tendency, including some simple calculation questions.

Measures of Central Tendency

This quiz evaluates the students understanding of the measures of central tendency seen in statistics. This quiz is specifically designed to incorporate the measures of central tendency as they relate to psychological research.

Terms and Definitions for Statistics

This quiz covers basic terms and definitions of statistics.

Know Your Statistical Concepts

Each question is a choice-summary multiple choice question that presents you with a statistical concept and then 4 numbered statements. You must decide which (if any) of the numbered statements is/are true as they relate to the statistical concept.