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 for 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 $2,600,000. The project has an initial cost of $20,000,000 (excluding land, hint: the land is not subject to depreciation). If the project isundertaken, 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 projects 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 companys operating cost (not including depreciation) will equal 50% of sales.

The companys 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 projects WACC = 10 percent Assume the firm is profitable and able to use any tax credits (i.e. negative taxes). AFTER TAX GAINS I ASSUME, based on the sentence prior. What is the operating cash flow @ t=1 and t=0? Round to nearest whole dollar value.