Question

Please show steps in excel for practice

Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Unit Sales 87,000 100,000 114,000 109,000 90,000 Year 4 Production of the implants will require $1,660,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $1,560,000 per year, variable production costs are $295 per unit, and the units are priced at $410 each. The equipment needed to begin production has an installed cost of $21,600,000. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus qualifies as seven-year MACRS property. In five years, this equipment can be sold for about 20 percent of its acquisition cost. AAl is in the 35 percent marginal tax bracket and has a required return on all its projects of 18 percent. Refer to Table 8.3. What is the NPV of the project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV$ What is the IRR? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)