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 $000s

	Today	Year 1	Year 2	Year 3	Year 4	Year 5
Revenues		$1,000	$1,500	$3,000	$6,000	$12,000
After-tax earnings		($500)	$100	$300	$600	$1,200
			Project Cash Flow
After-tax earnings		($500)	$100	$300	$600	$1,200
Plus: Depreciation		$400	$400	$400	$400	$400
Less: Cost of plant, equipment	($2,000)	$0	$0	$0	$0	$0
Less: Working capital	($1,000)	($200)	($200)	($200)	($200)	($200)
Plus: Recovery of working capital		n/a	n/a	n/a	n/a	$2,000
Plus: Salvage value		n/a	n/a	n/a	n/a	$600
Annual 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 10%.