Question

In: Finance

Rocky Road Bikes is evaluating the possibility of offering a new top-of-the-line bike model. The company’s...

Rocky Road Bikes is evaluating the possibility of offering a new top-of-the-line bike model. The company’s market research team estimates that first year sales of the new model will be 25,000 units at the proposed price of $750.00 per unit and estimated cost per unit of $275.00. Sales are expected to grow 4% per year in each of the following 5 years, until the new model is discontinued at the end of year 6. The market research team also estimates the introduction of the new model will erode sales of the current top model by a constant 5,000 units per year. The current top model has a price of $500.00 and associated costs of $145.00. The required tooling and machinery to manufacture the new model will cost a total of $15,000,000, and this will be depreciated on a straight-line basis over the six-year life of the project to zero. The company expects to be able to sell the machinery at the end of the project for $3,000,000. There will also be fixed costs associated with the new model of $6,000,000 per year. The new model will require an increase in working capital of $250,000 which will be returned at the end of the project. Rocky Road has a tax rate of 35%, and management believes that the discount rate for this project should be 12%. What is the Payout Period, the NPV, and the IRR of this project?

Solutions

Expert Solution

NPV = 762,900.40

IRR = 13.53%

Payback period calculation:

Cumulative cash flows turn positive in Year 5, so fraction of Year 5 = CFCF in Year 4/FCF in Year 5

= 1,672,606/4,229,845.76 = 0.395

Total payback period = 4 years + 0.395 of a year = 4.395 years


Related Solutions

Rocky Road Bikes is evaluating the possibility of offering a new top-of-the-line bike model. The company’s...
Rocky Road Bikes is evaluating the possibility of offering a new top-of-the-line bike model. The company’s market research team estimates that first year sales of the new model will be 25,000 units at the proposed price of $750.00 per unit and estimated cost per unit of $275.00. Sales are expected to grow 4% per year in each of the following 5 years, until the new model is discontinued at the end of year 6. The market research team also estimates...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. The development will take...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. The development will take six years and the cost is $ 188000 per year. Once in​ production, the bike is expected to make $ 282000 per year for 10 years. Assume the cost of capital is 10 %. a. Calculate the NPV of this investment​ opportunity, assuming all cash flows occur at the end of each year. Should the company make the​ investment? b. By how much must...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. The development will take...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. The development will take six years and the cost is $ 188000 per year. Once in​ production, the bike is expected to make $ 282000 per year for 10 years. Assume the cost of capital is 10 %. a. Calculate the NPV of this investment​ opportunity, assuming all cash flows occur at the end of each year. Should the company make the​ investment? b. By how much must...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $198,000 per year. Once in​ production, the bike is expected to make $289,572 per year for 10 years. The cash inflows begin at the end of year 7. For parts​ a-c, assume the cost of capital is 10.4%. a. Calculate the NPV of this investment opportunity. Should the company make the​ investment? b. Calculate the IRR and use it...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $197,900 per year. Once in​ production, the bike is expected to make $289,708 per year for 10 years. The cash inflows begin at the end of year 7. For parts​ a-c, assume the cost of capital is 10.1%. a. Calculate the NPV of this investment opportunity. Should the company make the​ investment? b. Calculate the IRR and use it...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $211,400 per year. Once in​ production, the bike is expected to make $299,947 per year for 10 years. The cash inflows begin at the end of year 7. For parts​ a-c, assume the cost of capital is 9.6%. a. Calculate the NPV of this investment opportunity. Should the company make the​ investment? b. Calculate the IRR and use it...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $223,000 per year. Once in​ production, the bike is expected to make $ 356,800 per year for 10 years. Assume the cost of capital is 10% Please calculate the following: A) The present value of the costs is (Round to the nearest​ dollar.) B) The present value of the benefits is ​(Round to the nearest​ dollar.)
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack​ Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $223,000 per year. Once in​ production, the bike is expected to make $ 356,800 per year for 10 years. Assume the cost of capital is 10 % a. Calculate the NPV of this investment​ opportunity, assuming all cash flows occur at the end of each year. Should the company make the​ investment? b. By how much must the cost...
FastTrack? Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack? Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $201,300 per year. Once in? production, the bike is expected to make $303,890 per year for 10 years. The cash inflows begin at the end of year 7. For parts? a-c, assume the cost of capital is 9.6%. a. Calculate the NPV of this investment opportunity. Should the company make the? investment? b. Calculate the IRR and use it...
FastTrack? Bikes, Inc. is thinking of developing a new composite road bike. Development will take six...
FastTrack? Bikes, Inc. is thinking of developing a new composite road bike. Development will take six years and the cost is $ 200 comma 000 $200,000 per year. Once in? production, the bike is expected to make $ 300 comma 000 $300,000 per year for 10 10 years. Assume the cost of capital is 10 % 10%. a. Calculate the NPV of this investment? opportunity, assuming all cash flows occur at the end of each year. Should the company make...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT