Question

In: Finance

Capital Budgeting Problem: Fatbiking (Excel Project) A Nordic ski area is considering purchase of 5 Fatbikes...

Capital Budgeting Problem: Fatbiking
(Excel Project)

A Nordic ski area is considering purchase of 5 Fatbikes to diversify its winter offerings given the variable snow conditions in the Northeast. Consider the following:

1. The life of the project is 5 years since the ski area’s land lease ends in 5 years.
2. The cost of the Fatbikes is $1,500 per bike. It will cost an additional $100 per bike to repaint with colors and logo of the Nordic area.
3. The Nordic area must also maintain a $1000 inventory of spare tires and other parts while fatbiking is offered. Once the land lease ends at the end of 5 years, the area will no longer maintain this inventory.
4. The Nordic area expects to rent the fatbikes, and estimates a total increase in revenue of $600 a month for the four month winter season.
5) If the Nordic area buys the fatbikes, it expects to incur additional labor costs related to bike maintenance, estimated at $100 per month for the four month winter season.
6) The fatbikes will be depreciated on a 5 year MACRS basis. The depreciation percentages for the 5 years, respectively, will be 20%, 32%, 19%, 12% and 11%.
7) The ski area will store the bikes in a shed built last year for $5,000.
8) At the end of the 5 years, the ski area expects to be able to sell the fatbikes to other Nordic ski areas for $500 per bike.
9) The federal plus state tax rate is 25%. The capital gains tax rate is 15%.
10) The ski area uses a WACC of 10% to evaluate projects.

A) Using Excel and Excel formulas in all appropriate cells, generate the incremental, after-tax cash flows and calculate the NPV of this project. Make a recommendation whether the Nordic area should or should not buy the fatbikes.

B) If the WACC increases to 12%, should the ski area still buy the Fatbikes?

C) Conduct a sensitivity analysis assuming the following changes in assumptions. Decide whether the project would make financial sense, assuming WACC of 8%, 10% and 12%.

1) The fatbikes cost $1,700 each.
2) The cost to paint the bikes is $150 per bike.
3) Projected additional revenue is $550 per month for the 4 month winter season.
4) Pre-tax operating costs for labor will be 15% higher than projected.
5) The ski area can sell the fatbikes for $900 each at the end of 5 years.

Solutions

Expert Solution


Related Solutions

Sun Peaks Ski Resort is considering an investment of $ 250,000 in a capital project. The...
Sun Peaks Ski Resort is considering an investment of $ 250,000 in a capital project. The project will generate the following net cash inflows over the next 4 years. Year 1 year 100,000 2 year 90,000 3 year 60,000 4 year 50,000 The company’s cost of capital is 10%, compounded annually. Calculate the following: a) The payback period b) The discounted payback period c) The net present value d) Would you recommend they go ahead with the project? Why?
Please use Excel functions like PV A company is considering two capital budgeting projects. Each project...
Please use Excel functions like PV A company is considering two capital budgeting projects. Each project requires an initial outlay of $4,000,000. Cash inflows for each project are given in the table below. Each project has a life of 3 years. The company uses the NPV method to evaluate capital budgeting projects and its required rate of return is 9%. Here are the cash inflows from the projects. Project A         Project B         Year 1                                                 $1,900,000            0                Year 2                                                 $1,900,000           ...
CAPITAL BUDGETING PROBLEM Cashman Corp. is considering venturing into the very mysterious Project Z. Information on...
CAPITAL BUDGETING PROBLEM Cashman Corp. is considering venturing into the very mysterious Project Z. Information on Project Z follows below.  Cashman’s marginal tax rate is 34%.  Calculate Project Z’s NPV and IRR.  Should Cashman accept Project Z? ? Project Z is a 4?year project; the required return on project Z is 12%. ? Initial (up?front) investment is $1,200,000 ? Annual revenues estimated at $4,000,000 ? Annual expenses (not including depreciation) estimated at $2,900,000 ? Depreciation for tax purposes is based on 6?year life,...
Exercise Example - Capital Budgeting Project Analysis - Chapter 5 As director of capital budgeting, you...
Exercise Example - Capital Budgeting Project Analysis - Chapter 5 As director of capital budgeting, you are reviewing three potential investment projects with the following cost and cash flow projections.   Cash Flow Project A Project B Project C Investment Cost ($500,000) ($375,000) ($475,000) Year One Cash Flow $200,000 $175,000 $250,000 Year Two Cash Flow $180,000 $50,000 $200,000 Year Three Cash Flow $100,000 $50,000 $75,000 Year Four Cash Flow $80,000 $50,000 $30,000 Year Five Cash Flow $140,000 $300,000 $30,000 Calculate the...
answer question #5 The Glory Mountain State Ski Area The Glory Mountain State Ski Area –...
answer question #5 The Glory Mountain State Ski Area The Glory Mountain State Ski Area – owned and managed by a state public authority - expects to attract 292,500 skier days during the coming ski season. A skier day represents one skier at the mountain for one day. In addition to a $2,000,000 per year subsidy provided by the state, Glory currently earns its revenue from three sources: lift ticket sales, ski lessons, and food sales in the mountain’s lodges....
Q3: Capital budgeting and cost of capital Reno Co is considering a project that will cost...
Q3: Capital budgeting and cost of capital Reno Co is considering a project that will cost $ 26,000 and result in the following cash flows: Years 1 2 3 4 Project Cash flow 10,000 11,500 12,600 14,800 The views of the directors of Reno Co are that all investment projects must be evaluated over four years of operations using net present value. You have given the information below to assist you to calculate the appropriate discount rate: Reno Co has...
Q3: Capital budgeting and cost of capital Reno Co is considering a project that will cost...
Q3: Capital budgeting and cost of capital Reno Co is considering a project that will cost $ 26,000 and result in the following cash flows: Years 1 2 3 4 Project Cash flow 10,000 11,500 12,600 14,800 The views of the directors of Reno Co are that all investment projects must be evaluated over four years of operations using net present value. You have given the information below to assist you to calculate the appropriate discount rate: Reno Co has...
XYZ, Inc. is considering a 5 year, 12% WACC capital budgeting project under three scenarios. If...
XYZ, Inc. is considering a 5 year, 12% WACC capital budgeting project under three scenarios. If conditions are excellent, the cash flows from this project are expected to be $4,000 per year; under fair conditions, cash flows are projected at $2,500 per year; and under unfavorable conditions, cash flows are projected at ($600) per year. The initial investment outlay is $3,000 and the probabilities of these three conditions are 30%, 50% and 20%, respectively. Assume that XYZ has the option...
5.  Problem 12.06 (Depreciation Methods) Charlene is evaluating a capital budgeting project that should last for 4...
5.  Problem 12.06 (Depreciation Methods) Charlene is evaluating a capital budgeting project that should last for 4 years. The project requires $125,000 of equipment and is eligible for 100% bonus depreciation. She is unsure whether immediately expensing the equipment or using straight-line depreciation is better for the analysis. Under straight-line depreciation, the cost of the equipment would be depreciated evenly over its 4-year life (ignore the half-year convention for the straight-line method). The company's WACC is 11%, and its tax rate...
(NEED 5&6 PLEASE) You are considering the purchase of a small Youth Hostel in the ski...
(NEED 5&6 PLEASE) You are considering the purchase of a small Youth Hostel in the ski country of Northern Idaho, USA. The initial cost of this purchase is $125,000. The after-tax cash flow from this investment is estimated to be $30,000 per year for the next 5 years. The opportunity cost of capital is 8%. Calculate the following. Initial cost = $125,000 After tax cash flow= $3,000 per years for 5 years Cost of Capital = 8% 1. The Payback...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT