Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.) NPV IRR $

EBK CFIN
6th Edition
ISBN:9781337671743
Author:BESLEY
Publisher:BESLEY
Chapter9: Capital Budgeting Techniques
Section: Chapter Questions
Problem 12PROB
icon
Related questions
icon
Concept explainers
Topic Video
Question
Problem 10-50 Project Evaluation (LO2)
Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows:
Year
1
Unit Sales
113,000
2
3
4
5
129,000
140,000
162,000
101,000
es
Production of the implants will require $844,000 in net working capital to start and additional net working capital investments each
year equal to 20% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC
cash flow occurring for Year 4.) Total fixed costs are $198,000 per year, variable production costs are $278 per unit, and the units are
priced at $400 each. The equipment needed to begin production has an installed cost of $25.5 million. Because the implants are
intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%).
In five years, this equipment can be sold for about 25% of its acquisition cost. AIY is in the 40% marginal tax bracket and has a required
return on all its projects of 19%.
Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in
millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit
$ sign in your response.)
NPV
IRR
%
Transcribed Image Text:Problem 10-50 Project Evaluation (LO2) Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year 1 Unit Sales 113,000 2 3 4 5 129,000 140,000 162,000 101,000 es Production of the implants will require $844,000 in net working capital to start and additional net working capital investments each year equal to 20% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.) Total fixed costs are $198,000 per year, variable production costs are $278 per unit, and the units are priced at $400 each. The equipment needed to begin production has an installed cost of $25.5 million. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%). In five years, this equipment can be sold for about 25% of its acquisition cost. AIY is in the 40% marginal tax bracket and has a required return on all its projects of 19%. Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.) NPV IRR %
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
EBK CFIN
EBK CFIN
Finance
ISBN:
9781337671743
Author:
BESLEY
Publisher:
CENGAGE LEARNING - CONSIGNMENT