full table please.

Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipm MACRS life ! Projected sales in annual units for the next five years are 300 per year. If the sales price is $27.000 per car, variable costs are $18,000 per car, an if the tax rate is 30%? The equipment is sold for salvage for $500,000 at the end of year five. What is the after-tax cash flow of the salvage? Net working capital in back to its original level in the final year. What is the incremental cash flow of the project? Using a discount rate of 12% for the project, determine whether the projec (1957 replicas). The necessary foundry equipment will cost a total of $4,000,000 and will be depreciated using a five-year bo per car, variable costs are $18,000 per car, and fixed costs are $1,200,000 annually, what is the annual operating cash flow ash flow of the salvage? Net working capital increases by $600,000 at the beginning of the project (year () and is reduced 2% for the project, determine whether the project should be accepted or rejected according to the NPV decision model. at the end of year Tive. What is the after-tax cash flow of the salvage? Net working capital increases Data table MACRS Fixed Annual Expense Percentages by Recovery Class Click on this icon to download the data from this table 2 3-Year 33.33% 44.45% 14.81% 7.41% Year 1 2 3 4 5 6 7 8 9 10 11 5-Year 20.00% 32.00% 19.20% 11.52% 11.52% 5.76% 7-Year 14.29% 24.49% 17.49% 12.49% 8.93% 8.93% 8.93% 4.45% 10-Year 10.00% 18.00% 14.40% 11.52% 9.22% 7.37% 6.55% 6.55% 6.55% 6.55% 3.28% Print Done O Points of 20 Project cash flow and NPV. The managers of Classic Autos incorporatet plan to manufacture Thunder (1957 roplem). Therefore MACRS IT Projected in annual units for the next five years are 300 per year is price is $27.000 perc, wie w 318.000 per if the tax rate is 3047 The equipment is sold for salvagn for $500.000 at the end of year on What is the who Networy back to its original level in the final year. What is the incremental cash flow of the project Using a control of 12% for the termine whe First, what is the annual operating cash flow of the project for year 17 $ 912000 (Round to the nearest dollar) De