Aero Motorcycles is considering opening a new manufacturing facility in Fort Worth to meet the demand for a new line of solar-charged motorcycles (who wants to ride on a cloudy day anyway?) The proposed project has the following features; 

• The firm just spent $300,000 on a marketing study to determine consumer demand (@ t=0). 

• Aero Motorcycles purchased the land the factory will be built on 5 years ago for $2,000,000 and owns it outright (that is, it does not have a mortgage).

The land has a current market value of $2,913,027. 

• The project has an initial cost of $20,000,000 (excluding land, hint: the land is not subject to depreciation).

 • If the project was undertaken, at t = 0 the company will need to increase its inventories by $3,500,000, accounts receivable by $1,500,000, and its accounts payable by $2,000,000. This net operating working capital will be recovered at the end of the project’s life (t =10). 

• If the project is undertaken, the company will realize an additional $8,000,000 in sales over each of the next ten years.(i.e. sales in each year are $8,000,000) 

• The company’s operating cost (not including depreciation) will equal 50% of sales.

• The company’s tax rate is 35 percent. 

• Use a 10-year straight-line depreciation schedule. 

• At t = 10, the project is expected to cease being economically viable and the factory(including land) will be sold for $4,500,000 (assume land has a book value equal to the original purchase price). 

• The project’s WACC = 10 percent •

 Assume the firm is profitable and able to use any tax credits (i.e. negative taxes). What is the project's NPV? Round to nearest whole dollar value.