BUS 401 Ashford University Week 4 Principles of Finance Discussion

User Generated

Ybhvfivyyrfyvpx

Writing

BUS 401

ashford university

BUS

Description


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.

User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Attached. Please let me know if you have any questions or need revisions.

Running Head: ACCOUNTING

1

ACCOUNTING
Name
Institution Affiliation
Date

ACCOUNTING

2

Calculations of the net present value (NPV)
The net present value for the five years will be calculated as shown below. The formula is
as shown below.
NPV= cash flows/ (1+r) t
In the formula, the following are the denotations. The cash flows represent the cash flows in the
time period, while r shows the discount rate. The t is the time period for the investment. The
calculations will be done progressively in terms of the years as it increases.
Therefore in the first year, the calculations are as shown below.
NPV for year 1 = 300/1.17
= (256.41)
Year 2 =300/1.172
=219.15
Year 3 =500/1.173
=312.19
Year4 = 800/1.174
=426.92
Year5 = 4000/1.175
=1824.48
The NPV is positive in this case which indicates that the investment is profitable and generates
income. However, when the value is negative, it shows that the investment is bad and will not
make any profit (B...


Anonymous
Just what I needed…Fantastic!

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Related Tags