# Calculate the NPV of the Electrobicycle project.

When a business considers investing in a new project, the decision must be carefully evaluated. Businesses should invest in projects that are expected to add value to the company. One method to determine the added value of a project is net present value (NPV) analysis. NVP analysis determines the present value of the benefits and costs of a project. If the project’s NPV is greater than \$0, then the project is considered to add value to the company. For this discussion, you will practice calculating the added value of project using the NPV.

Prepare:

Prior to beginning work on this discussion forum,

For the initial post, you will complete the NPV problem below. You will not be able to see other students’ posts until you post your initial post.

Problem:

A large auto company has just completed the research and development (R&D) on a new product, the Electrobicycle. The Electrobicycle is an electronic, climate-controlled bicycle with zero emissions. The R&D efforts focused on developing the capability to utilize electricity to power bicycles. Ultimately, the auto company expects Electrobicycles to be popular for most urban citizens due to convenience and low cost.

The R&D, which cost \$3 million, is complete and paid for. The plant and equipment to mass produce the Electrobicycles will cost \$2 million. This plant and equipment will be depreciated over 5 years using the straight-line method to zero book value (\$400,000 per year). A working capital investment of \$1 million will be needed at the beginning of the project. A working capital investment of \$200,000 per year will be needed thereafter.

At the end of 5 years, the auto company believes there will be no more sales opportunities for Electrobicycles and will cease all production. Thus, at the end of the project, all working capital investments (the \$1 million initial investment and the \$200,000 per year) will be recovered at full value. The plant and equipment will be scrapped for a salvage value of \$300,000 (after tax).

The company expects moderate sales in years 1 and 2, and then significant growth in each year thereafter as consumers adopt the Electrobicycles. Revenues and earnings will cease at the end of Year 5. The revenues, after-tax earnings, and cash flow for the 5-year life of the project are shown in this table.

Table 1

Projected Electrobicycle Financial Projection

Numbers in \$000’s

TodayYear 1Year 2Year 3Year 4Year 5Revenues\$1,000\$1,500\$3,000\$6,000\$12,000After-tax earnings(\$500)\$100\$300\$600\$1,200Project Cash FlowAfter-tax earnings(\$500)\$100\$300\$600\$1,200Plus: Depreciation\$400\$400\$400\$400\$400Less: Cost of plant, equipment(\$2,000)\$0\$0\$0\$0\$0Less: Working capital(\$1,000)(\$200)(\$200)(\$200)(\$200)(\$200)Plus: Recovery of working capitaln/an/an/an/a\$2,000Plus: Salvage valuen/an/an/an/a\$600Annual project cash flow(\$300)\$300\$500\$800\$4,000

Note: n/a = not applicable

Calculate:

• Determine the NPV for the Electrobicycle project. Use the annual project cash flow from the table above. For the required rate of return, use the percent value from your birthday date. For example, if your birthday falls on the 16th of the month, the required rate of return would be 16%.
• For guidance, review Section 7.1 of the textbook, NPV Example: The Pizza Scooter Delivery Project Revisited.

Write:

In your post, include the following:

• Calculate the NPV of the Electrobicycle project. Be sure to show your NPV calculations.
• Explain, in your own words, why working capital investments are subtracted each year in the cash flows.
• Explain, in your own words, the meaning of the required rate of return for the project.
• Assume the auto company has a required rate of return of 15%. Based on the required rate of return you used for the Electrobicycles (based on your birthday date), is the Electrobicycle project more or less risky than the auto company? Explain your answer.
• Based on your concluded NPV, should the company invest in this project to build Electrobicycles? Justify your answer.

Guided Response: Review several of your colleagues’ posts, and reply to at least two of your peers by 11:59 p.m. on Day 7 of the week. You must respond to two classmates who have completed different calculations than you. In your written responses to your classmates, address the following:

• Confirm the calculations or explain a correction to the calculation in the initial post.
• Compare how the required rate of return you used differs from your classmate’s rate of return.
• Explain how the different rate of returns impacted the concluded NPV.
• Explain why the salvage value is added to the cash flows in the final year of the project.

### LOOKING FOR THIS ASSIGNMENT OR A SIMILAR ONE? WE HAVE HAD A GOOD SUCCESS RATE ON THIS PAPER! ORDER WITH US TODAY FOR QUALITY WORK AND GET A DISCOUNT!

ORDER NOW

Disclaimer:

All types of paper that Discount Writers provides is only for the purpose of assistance! No text, paper, assignment, discussion would be similar with another student therefore guaranteeing Uniqueness and can be used with proper references only!

More tools: Better Grades: Choose your Homework Help:

Assignment Help: We would write your papers according to the instructions provided and guarantee you timely work

Entire Online Class Help: We are here for you and we would do your entire Class work from discussions, assignments, Replies, Exams and Quizzes at a Cost

Exam/ Quiz Help: We have a team of writers who specialize on exams from any specific field and we would give you an A+ Grade!

ORDER NOW