13.

Desai Industries is analyzing an average-risk project, and the following data have been developed. Unit sales will be constant, but the sales price should increase with inflation. Fixed costs will also be constant, but variable costs should rise with inflation. The project should last for 3 years. Under the new tax law, the equipment used in the project is eligible for 100% bonus depreciation, so it will be fully depreciated at t = 0. At the end of the projects life, the equipment would have no salvage value. No change in net operating working capital (NOWC) would be required for the project. This is just one of many projects for the firm, so any losses on this project can be used to offset gains on other firm projects. What is the project's expected NPV? Do not round the intermediate calculations and round the final answer to the nearest whole number.

WACC	10.0%
Equpiment cost	$200,000
Units sold	56,000
Average price per unit, Year 1	$25.00
Fixed op. costs (constant)	$150,000
Variable op. cost/unit, Year 1	$20.20
Expected annual inflation rate	5.00%
Tax rate	25.0%

a. $95,144

b. $98,303

c. $98,877

d. $91,384

e. $95,434