The Tuff Wheels was getting ready to start its development project for a new product to be added to their small motorized vehicle line for children. The new product is called the Kiddy Dozer. It will look like a miniature bulldozer, complete with caterpillar tracks and a blade. Tuff Wheels has forecasted the demand and the cost to develop and produce the new Kiddy Dozer. The table below contains the relevant information for this project. Development cost $700,000 Estimated development 9 months time Pilot testing $200,000 Ramp-up cost $400,000 per Marketing and support cost $ 150,000 year Sales and production 60,000 volume Unit production cost 100 Unit price 150 Interest rate per year AM 8% Tuff Wheels also has provided the project plan shown below. As can be seen in the project plan, the company thinks that the product life will be three years until a new product must be created. YEAR 1 Q2 Q3 Q: YEAR 2 YEAR 3 YEAR 4 Q Q Q3 Q4 Q 22 Q3 Q Q Q Q3 Q4 Q4 PROJECT SCHEDULE KIDDY DOZER Development Pilot Testing Ramp-up Marketing and Support Production and Sales a. What is the net present value (discounted at 8%) of this project? Consider all costs and expected revenues. (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) 1 Net-present value $ b. What is the impact on NPV for the Kiddy Dozer if the actual sales are 50,000 per year? $70,000 per year? (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) NPV50,000 NPV70,000 c. What is the effect on NPV caused by changing the discount rate to 9%, 10%, or 11%? (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) NPV9% NPV10% NPV11% AA The Tuff Wheels was getting ready to start its development project for a new product to be added to their small motorized vehicle line for children. The new product is called the Kiddy Dozer. It will look like a miniature bulldozer, complete with caterpillar tracks and a blade. Tuff Wheels has forecasted the demand and the cost to develop and produce the new Kiddy Dozer. The table below contains the relevant information for this project. Development cost $700,000 Estimated development 9 months time Pilot testing $200,000 Ramp-up cost $400,000 per Marketing and support cost $ 150,000 year Sales and production 60,000 volume Unit production cost 100 Unit price 150 Interest rate per year AM 8% Tuff Wheels also has provided the project plan shown below. As can be seen in the project plan, the company thinks that the product life will be three years until a new product must be created. YEAR 1 Q2 Q3 Q: YEAR 2 YEAR 3 YEAR 4 Q Q Q3 Q4 Q 22 Q3 Q Q Q Q3 Q4 Q4 PROJECT SCHEDULE KIDDY DOZER Development Pilot Testing Ramp-up Marketing and Support Production and Sales a. What is the net present value (discounted at 8%) of this project? Consider all costs and expected revenues. (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) 1 Net-present value $ b. What is the impact on NPV for the Kiddy Dozer if the actual sales are 50,000 per year? $70,000 per year? (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) NPV50,000 NPV70,000 c. What is the effect on NPV caused by changing the discount rate to 9%, 10%, or 11%? (Enter your answer in thousands of dollars. Round your answer to the nearest thousand.) NPV9% NPV10% NPV11% AA