vustes, Inc. (AA), projects unit sales for a new seven-octave voice emulation implant as follows: Year 1 2 3 4 5 Unit Sales 75,400 88.400 108.000 100.600 68,500 Production of the implants will require $2,100,000 in net working capital to start and additional networking capital investments each year equal to 20 percent of the projected sales increase for the following year. Total fixed costs are $4,400,000 per year, variable production costs are $267 per unit, and the units are priced at $411 each. The equipment needed to begin production has an installed cost of $18.900,000. 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. The tax rate is 22 percent the required return is 18 percent. MACRS schedule e. What is the NPV of the project? (Do not round Intermediate calculations and round your answer to 2 decimal places, e.g. 32.16.) b. What is the IRR? (Do not round Intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g. 32.10.) 3. NPV 90 b. IRR Year 1 000 UTAN Property Class Three-Year Five-Year 33.33% 20.00% 44.45 32.00 14.81 19.20 7.41 11.52 11.52 5.76 Seven-Year 14.29% 24.49 17.49 12.49 8.93 8.92 8.93 4.46 68.500 Production of the implants will require $2,100,000 in net working capital to start and additional networking capital investments each year qual to 20 percent of the projected sales increase for the following year. Total fixed costs are $4,400,000 per year. variable production costs are $267 per unit, and the units are priced at $411 each. The equipment needed to begin production has an installed cost of $18.900,000. 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. The tax rate is 22 percent the required return is 18 percent. MACRS schedule a. What is the NPV of the project? (Do not round Intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. What is the IRR? (Do not round Intermedlate calculations and enter your answer as a percent rounded to 2 decimal places, e.g. 32.16.) a. NPV b. IRR %