Question

Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows:

Year		Unit Sales
1			83,000
2			96,000
3			110,000
4			105,000
5			86,000

Production of the implants will require $1,620,000 in net working capital to start and additional net working capital investments each year equal to 20 percent of the projected sales increase for the following year. Total fixed costs are $1,520,000 per year, variable production costs are $275 per unit, and the units are priced at $390 each. The equipment needed to begin production has an installed cost of $21,200,000. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus qualifies as seven-year MACRS property. In five years, this equipment can be sold for about 25 percent of its acquisition cost. AAI is in the 30 percent marginal tax bracket and has a required return on all its projects of 19 percent. Table 8.3. Calculate NPV and IRR

Answer 1

Gain on Sale of Asset = Sale Value - (Cost - Accumulated Depreciation till Year 5)

Gain on Sale of Asset = 5300000 - (21200000 - 16470280)

Gain on Sale of Asset = $570280