This part of my question goes off the previous tottenham question that I had if you could answer this as part two of the question that would be very helpful.

For the new striker scenario, the problem indicates that the striker would be responsible for an increase in 12 goals per season, but how does this translate into new revenue? As this calculation is a little beyond the scope of this course, I am providing the attached calculation of incremental player revenue that you can use. It uses base line revenue to calculate striker incremental revenue.

It assumes that those 12 goals translate into a 25% increase in revenue, but that 25% is limited by the 20% that the new striker is expected to be injured and is limited by the 25% of the revenue that can be leveraged in the old stadium. Accordingly, you may use the following numbers from the attached spreadsheet for the new striker incremental revenue. Year 1-4.04 2-4.40 3-4.80 4-5.23 5-5.70 6-6.21 7-6.77 8-7.38 9-8.05 10-8.77 You will have to adjust this spreadsheet to calculate the incremental revenue in the striker and stadium scenario to reflect the fact that the strikers value can be fully leveraged in a new stadium.

		Year
		1	2	3	4	5	6	7	8	9	10
Base revenue		80.77	88.04	95.95	104.59	114.01	124.27	135.46	147.65	160.93	175.42
Player's time		80%	80%	80%	80%	80%	80%	80%	80%	80%	80%
Revenue Increase		25%	25%	25%	25%	25%	25%	25%	25%	25%	25%
Max benefit old stadium		25%	25%	25%	25%	25%	25%	25%	25%	25%	25%
Factor		0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Increase Revenue		4.04	4.40	4.80	5.23	5.70	6.21	6.77	7.38	8.05	8.77