Revenues generated by a new fad product are forecast as follows:

Year Revenues

$1$ $ $46,000$

$230,000$

$320,000$

$410,000$

Thereafter $0$

Expenses are expected to be $50\%$ of revenues, and working capital required in each year is expected to be $30\%$ of revenues in the following year. The product requires an immediate investment of $$51,000$ in plant and equipment.

Required:

If the plant and equipment are depreciated over $4$ years to a salvage value of zero using straight$-$line depreciation, and the firm$$s tax rate is $40\%,$ what are the project cash flows in each year?

If the opportunity cost of capital is $15\%,$ what is project NPV$?$

What is project IRR?