Question

Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows:

Year	Unit Sales
1	108,000
2	124,000
3	135,000
4	157,000
5	96,000

Production of the implants will require $804,000 in net working capital to start and additional net working capital investments each year equal to 10% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.) Total fixed costs are $193,000 per year, variable production costs are $293 per unit, and the units are priced at $400 each. The equipment needed to begin production has an installed cost of $20.5 million. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%). In five years, this equipment can be sold for about 15% of its acquisition cost. AIY is in the 35% marginal tax bracket and has a required return on all its projects of 24%.

Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.)

NPV	$
IRR	%

Answer 1

Answer : Below is the image showing calculation of NPV and IRR :

Note : CCA rate will be half in first year of Depreciation