trek design plan
TRANSCRIPT
-
8/14/2019 Trek Design Plan
1/25
-
8/14/2019 Trek Design Plan
2/25
-
8/14/2019 Trek Design Plan
3/25
-
8/14/2019 Trek Design Plan
4/25
-
8/14/2019 Trek Design Plan
5/25
-
8/14/2019 Trek Design Plan
6/25
-
8/14/2019 Trek Design Plan
7/25
-
8/14/2019 Trek Design Plan
8/25
-
8/14/2019 Trek Design Plan
9/25
-
8/14/2019 Trek Design Plan
10/25
-
8/14/2019 Trek Design Plan
11/25
-
8/14/2019 Trek Design Plan
12/25
-
8/14/2019 Trek Design Plan
13/25
-
8/14/2019 Trek Design Plan
14/25
-
8/14/2019 Trek Design Plan
15/25
-
8/14/2019 Trek Design Plan
16/25
-
8/14/2019 Trek Design Plan
17/25
-
8/14/2019 Trek Design Plan
18/25
-
8/14/2019 Trek Design Plan
19/25
-
8/14/2019 Trek Design Plan
20/25
-
8/14/2019 Trek Design Plan
21/25
Year 0 Year 1 Year 2 Year 3 Year 4
Lease Program (13,166,400) (13,012,800) (12,916,800) (12,916,800)
Trek Certified Used(from Lease) - - 15,552,000 20,736,000
Trek Care 3,588,300 10,366,200 16,745,400 23,124,600
Trek Certified Used2,400,000 2,400,000 2,400,000 2,400,000
Trek Finance (6,482,438) 31,695,563 67,227,563 100,113,563
Investment/Develop Cos (23,000,000) (12,364,884) (12,268,276) (15,831,076) (19,119,676)
Cumulative Profits (23,000,000)$ (26,025,421)$ 19,180,686$ 73,177,086$ 114,337,686$
NPV $76,418,124.31
-
8/14/2019 Trek Design Plan
22/25
Year 0 Year 1 Year 2 Year 3 Year 4
Lease Program (23,041,200) (22,772,400) (22,604,400) (22,604,400)
Trek Certified Used(from Lease) - - 27,216,000 36,288,000
Trek Care 5,532,300 15,982,200 25,817,400 35,652,600
Trek Certified Used2,400,000 2,400,000 2,400,000 2,400,000
Trek Finance (9,260,625) 45,279,375 96,039,375 143,019,375
Investment/Develop Cos (23,000,000) (13,630,183) (12,650,698) (17,743,498) (22,441,498)
Cumulative Profits (23,000,000)$ (37,999,708)$ 28,238,478$ 111,124,878$ 172,314,078$
NPV $121,742,018.88
Year 0 Year 1 Year 2 Year 3 Year 4
Lease Program (32,916,000) (32,532,000) (32,292,000) (32,292,000)
Trek Certified Used(from Lease) - - 38,880,000 51,840,000
Trek Care 7,476,300 21,598,200 34,889,400 48,180,600
Trek Certified Used2,400,000 2,400,000 2,400,000 2,400,000
Trek Finance (12,038,813) 58,863,188 124,851,188 185,925,188
Investment/Develop Cos (23,000,000) (14,895,481) (13,033,119) (19,655,919) (25,763,319)
Cumulative Profits (23,000,000)$ (49,973,994)$ 37,296,269$ 149,072,669$ 230,290,469$
NPV $167,065,913.45
-
8/14/2019 Trek Design Plan
23/25
Year 0 Year 1 Year 2 Year 3 Year 4
Single store Trek sales growth($) 6,731 6,731 6,731 6,731Net per store sales growth (w/cannibalization, 60%) 2,692 2,692 2,692 2,692
Net per store sales growth (%) 0.50% 0.50% 0.50% 0.50%
% of stores w/ Confidence 20% 30% 40% 50%
Total IBD Trek sales growth (frombase year) 1,884,617 2,826,926 3,769,234 4,711,543
Growth in sales to Trek 942,308.5 1,413,462.8 1,884,617.0 2,355,771.3
Investment/Develop Costs (500,000) (800,000) (450,000) (475,000) (500,000)
Cumulative Profits (500,000)$ 142,309$ 963,463$ 1,409,617$ 1,855,771$
NPV 538,210$
-
8/14/2019 Trek Design Plan
24/25
Year 0 Year 1 Year 2 Year 3 Year 4
Single store Trek sales growth($) 13,462 13,462 13,462 13,462Net per store sales growth (w/cannibalization, 60%) 5,385 5,385 5,385 5,385
Net per store sales growth (%) 1.00% 1.00% 1.00% 1.00%
% of stores w/ Confidence 20% 30% 40% 50%
Total IBD Trek sales growth (frombase year) 3,769,234 5,653,851 7,538,468 9,423,085
Growth in sales to Trek 1,884,617.0 2,826,925.5 3,769,234.0 4,711,542.5
Investment/Develop Costs (500,000) (800,000) (450,000) (475,000) (500,000)
Cumulative Profits (500,000)$ 1,084,617$ 2,376,926$ 3,294,234$ 4,211,543$
NPV 2,058,312$
Year 0 Year 1 Year 2 Year 3 Year 4
Single store Trek sales growth($) 20,192 20,192 20,192 20,192
Net per store sales growth (w/cannibalization, 60%) 8,077 8,077 8,077 8,077
Net per store sales growth (%) 1.50% 1.50% 1.50% 1.50%
% of stores w/ Confidence 20% 30% 40% 50%
Total IBD Trek sales growth (frombase ear 5,728,800 8,593,200 11,457,600 14,322,000
Growth in sales to Trek 2,864,400.0 4,296,600.0 5,728,800.0 7,161,000.0
Investment/Develop Costs (500,000) (800,000) (450,000) (475,000) (500,000)
Cumulative Profits (500,000)$ 2,064,400$ 3,846,600$ 5,253,800$ 6,661,000$
NPV 3,638,867$
-
8/14/2019 Trek Design Plan
25/25