Answer:
Tuff Wheels
The net present value of the project is:
= $13,617,154
Explanation:
a) Data and Calculations:
Development cost $ 1,250,000
Estimated development time 9 months
Pilot testing $ 200,000
Ramp-up cost $ 400,000
Total Project cost in Year 0 = $1,850,000 ($ 1,250,000 + $200,000 + $400,000)
Marketing and support cost $ 150,000 per year
Sales and production volume 60,000 per year
Unit production cost $ 100
Unit price $ 205
Contribution per unit = $105 ($205 - $100)
Total contribution margin = $6,300,000 ($105 * 60,000)
Marketing and support cost $ 150,000
Interest rate 8% 148,000
Net income (cash flow) $6,002,000
Discount rate = 8%
Annual net cash inflow = $6,002,000
Annuity factor = 2.577
Total cash inflow = $15,467,154 ($6,002,000 * 2.577)
Total project cost 1,850,000
Net present value $13,617,154
