Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Crossroads: Which wash is the best wash? Ron Christian and his wife, Kay established a carwash, Crossroads on 20 acres of worthless desert land 30

Crossroads: Which wash is the best wash?

Ron Christian and his wife, Kay established a carwash, Crossroads on 20 acres of

worthless desert land 30 years ago on the outskirts of El Paso. They would have never imagined

the urban sprawl that now engulfed their business. For years, the Christians worked 12 hours a

day seven days a week to support their family almost losing the business several times. All that

changed when developers lured by inexpensive desert land prices began to build large

subdivisions all around Crossroads. With each new subdivision, sales at Crossroads increased

allowing the Christians to hire their adult children full time paying them each a not so modest

$67,500 per year, even though neither was qualified when they graduated from high school. Joe,

the oldest, was responsible for maintaining their aging equipment and Julie, his little sister, took

charge of marketing.

The Christians would never get rich, but Crossroads provided enough income to support

their family and generated employment for the underserved in their community. Long ago, Ron

and Kay decided to hire graduates from Hope Ministries, a local drug and alcohol rehab facility.

While most stayed at Crossroads for only a year or two, a few with no other career options

continued to work with the Christians for several years. Ron and Kay considered them like

familv

Ron and Kay. now in their late 50's began to envision a retirement where they would

slow down. Their plan was to transition day-to-day operation of Crossroads to their children

while continuing to draw a combined salary of $75,000. With a meager 3300,000 in retirement

savings, Crossroads was the Christian's retirement. For years, commercial real estate developers

were buying the desert land all around Crossroads to build fast food and quick service restaurants, convenience stores and even a dollar store to support all of the new homeowners, but no one expressed interest in Crossroads until today. While Kay was out of the office, a

representative from big box retailer, Mega, approached Ron and offered him $1.75 million dollars for Crossroads including all 20 acres with the intention levelling (tearing down) the business in order to build a massive 180,000 square foot hyper-market to sell groceries and

general merchandise. While Ron was excited to share the good news with Kay, he decided to

wait and discuss the otter with her in person.

Sharing the Good News

+

After another long day, Ron was again stuck in traffic on his drive home. He couldn't

help but contemplate what life would be like without Crossroads. When he finally got home, Ron

started, "I had an interesting meeting today. A representative from Mega stopped by the office."

With surprise in her voice Kay replied, "What did he want?"

"Mega is interested in purchasing Crossroads," Ron replied matter-of-factly.

*I figured eventually somebody would want to buy us out, but I had no idea it would be

Mega. What was their offer?" she asked.

"He offered $87,500 per acre for all 20 acres."

"One million seven hundred fifty thousand dollars seems high. I remember when Billy

Joe sold his 5 acre tract, Burger Barn only paid him $250,000. Why are they offering so much?"

Kay pondered.

"Well, there is a bit of catch. The reason they offered us so much more to us is because

they are including Crossroads in their offer."

"What will they do with Crossroads?" Kay asked not really wanting to know his reply.

"Their plan is to level Crossroads for parking the new Mega store."

"So, if we sell to Mega, we won't have a carwash anymore. Right?" Kay questioned.

"That's right, but we will be $1.75 million dollars richer. Isn't that great?"

"I don't know. What happens if we don't accept their offer?"

"From what I understand, they approached several businesses with a similar deal, but ou

location by far is the best. Kay, this is our opportunity to retire comfortably. I doubt we will get this opportunity again. What do you think?"

"Ron, I agree with you, but what will happen to Joe and Julie and the others who have

been with us for so many years?"

*I am worried about them too. We only have a few days to decide before Mega move:

onto other locations. Let's discuss with Sam, our accountant first thing Monday morning.

Okay?"

"Sounds good. Let's get some sleep. Tomorrow will be another long day," Kay replied.

Meeting with the Accountant

+

*Hi Sam. Thanks for meeting with me on such short notice," Kay commented. "I am

sorry Ron can't be here. The main pump went down again last night. He was at Crossroads all

night to get it fixed, just so we could open this morning. We can't afford to lose all of those

sales."

"Kay, I completely understand. Tell me what is so urgent?"

*On Friday, Mega offered us $1.75 million dollars for Crossroads and the surrounding

land. While it sounds like a great deal, Ron and I are nervous. We are not sure it Mega's offer 15

what is best for us and we need vour help to analvze our options."

"That sounds like a great offer. Tell me more." said Sam

A confident Kay continued, "Crossroads is profitable now and we fully expect our

profitability to increase in the future. We'd planned to run the business for another 10 years and

expected to sell it for $2.5 million dollars. Unfortunately, to do that, we would deplete all of our retirement savings to upgrade the equipment."

"That would be a tough decision," Sam replied.

"On the other hand, if we don't accept their offer, Mega will move onto another location and we could be passing up a golden opportunity to retire. Please, we really need your help."

"I would be happy to help. Did you bring your most recent financials?" Sam asked.

Kay replied handing Sam a paper with handwritten figures, "Yes. While Ron was

working last night, I put together the following projections

"Thanks. I will have something for you in the morning."

Revenue:

Carwashes projected for the next twelve months37.500

Average revenue per car wash$13.00

Forecasted annual growth in carwashes3 percent

Expenses:

variable costs ver carwash

Utilities (Elec/gas/water)$0.78

Detergents/chemicals0.64

Maintenance costs0.47

Site labor 1.24

Total Variable Costs $3.13

Fixed costs per carwash (Based on 37,500 carwashes)

Salaries$5.60

Insurance0.44

Operating costs0.60

Advertising0.65

Depreciation0.80

Total Fixed Costs 8.09

Total $11.22

  • Based on 10 vear useful life with no salvage value
  • * No net changes in working capital are expected

*** Rate of return (discount ratel 8%

Case questions

1. What do you consider the key issue(s) facing the Christians?

2. For ZUzu, compute the breakeven carwashes (carwashes & total sales dollars) and margin of safety. Assess Kay's comments about the current state of Crossroads' profitability.

3) Based on Kay's projections forecast net operating income for Crossroads for the next ten years? Evaluate the long term viability of Crossroads' profitability.

4. Perform a discounted cash flow analysis and clearly recommend if the Christians should accept Mega's offer or continue to operate Crossroads. Assess the impact of your recommendation on Ron and Kay's family, employees and the community with a focus on qualitative (non-financial) factors.

NB: Include formulas used into vour excel document.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Survey of Accounting

Authors: Carl S Warren

6th edition

978-113318912, 1133189121, 978-1133189121

Students also viewed these Accounting questions