I got a question wrong and this is what it said:
Project cash flow and NPV. The managers of Clastic Autos incorporated plan to manulacture ciassic Thundertirds (1957 replicas). The necessary foundry equipment wil cost a total of 54,200.000 and whil be deprecialed using a five-year MeACRS like. "The sales manager has an esimate for the sale of the claseie Thundertirds. The annual saies vclume will be as folows: Yearone:230Yeartwo:300Yearthree:350Yearfour:350Yearfive:330 It the sales price is 327,000 per car, variahle costs are 317.000 per cas, and fised coste are $1,200,000 anriaby, what is the arnial operating cash fow if the tax fake is 30N4? The equipmen is sold for savaye for $500.000 at the end of year five Net wolkng capital increases by 5500.000 af the beginning of the project fyear of and is reduced back to its original level in the finat year. Find the internal rate of return for the propect using the inciemental cash fows. Data table MACRS Fixed Annual Expense Percentages by Recovery Class Click on this icon to download the data from this table First, what is the annual operating cash flow of the project for year 1 ? *What is the annual operating cash flow of the project for year 2? *What is the annual operating cash flow of the project for year 3 ? *What is the annual operating cash flow of the project for year 4 ? *What is the annual operating cash flow of the project for year 5 ? *Next, what is the after-tax cash flow of the equipment at disposal? Then, what is the incremental cash flow of the project in year 0 ? *What is the incremental cash flow of the project in year 1 ? "What is the incremental cash flow of the project in year 2 ? *What is the incremental cash flow of the project in year 3 ? *What is the incremental cash flow of the project in year 4 ? "What is the incremental cash flow of the project in year 5 ? *So what is the IRR of the project? To calculate the internal rate of return of this project, you begin by calculating the operating cash flows for years 1 thorugh 5. To calculate the operating cash flows, build an income statement. First calculate net income and then add back depreciation to derive the annual operating cash flows. Revenue - COGS - Fixed cost - Depreciation EBIT - Taxes Net income + Depreciation Operating cash flow