OCF is Operating Cash Flow
Year 1:
OCF=(250*(30000-16000)-1200000-4000000*20%)*(1-30%)+4000000*20%=1850000
Year 2:
OCF=(280*(30000-16000)-1200000-4000000*32%)*(1-30%)+4000000*32%=2288000
Year 3:
OCF=(350*(30000-16000)-1200000-4000000*19.2%)*(1-30%)+4000000*19.2%=2820400
Year 4:
OCF=(350*(30000-16000)-1200000-4000000*11.52%)*(1-30%)+4000000*11.52%=2728240
Year 5:
OCF=(320*(30000-16000)-1200000-4000000*5.76%)*(1-30%)+4000000*5.76%=2365120
Total cash flow=2365120+600000=2965120.00
IRR=IRR({-4000000-600000;1850000;2288000;2820400;2728240;2365120+600000})=42.09%
Homework: Chapter 10 Homework Save 8 of 8 (0 complete) HW Score: 0%, 0 of 8 pts Score: 0 of 1 pt P10-20 (similar to) Qu...
P10-20 (similar to) Question Help Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $3,900,000 and will be depreciated using a five-year MACRS life, . The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 260 Year two: 300 Year three: 360 Year four: 380 Year five: 330 If...
P10-20 (similar to) Question Help Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $4,500,000 and will be depreciated using a five-year MACRS life. The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 230 Year two: 300 Year three: 360 Year four: 370 Year five: 330 If the...
MACR Year 3-Year 5-Year 7-Year 10-Year 1 33.33% 20.00% 14.29% 10.00% 2 44.45% 32.00% 24.49% 18.00% 3 14.81% 19.20% 17.49% 14.40% 4 7.41% 11.52% 12.49% 11.52% 5 11.52% 8.93% 9.22% 6 5.76% 8.93% 7.37% 7 8.93% 6.55% 8 4.45% 6.55% 9 6.55% 10 6.55% 11 3.28% Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $3,900,000 and will be depreciated...
10.8 (13 part question) Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $4,300,000 and will be depreciated using a five-year MACRS life, B. The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 230 Year two: 280 Year three: 330 Year four: 370 Year five: 330 If the...
Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $4,100,000 and will be depreciated using a five-year MACRS life,囲. Pro ected sales in annual units for the next five years are 290 per year. If the sales price is $28,000 per car, variable costs are $18,000 per car, and fixed costs are $1,300,000 annually, what is the annual operating cash flow f...
*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...
Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of$4,100,000 and will be depreciated using a five-year MACRS life, LOADING... . The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 250 Year four: 360 Year two: 280 Year five: 300 Year three: 340 If the sales price is $28,000...
3. Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $4,000,000 and will be depreciated using a five-year MACRS life, The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 240 Year two: 290 Year three: 330 Year four: 350 Year five: 300 If the sales price is $26,000...
Project cash flow and NPV. The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $4 comma 100 comma 0004,100,000 and will be depreciated using afive-year MACRS life, LOADING... . The sales manager has an estimate for the sale of the classic Thunderbirds. The annual sales volume will be as follows: Year one: 230230 Year four: 380380 Year two: 280280 Year five: 300300 Year three: 340340 If the...
The managers of Classic Autos Incorporated plan to manufacture classic Thunderbirds (1957 replicas). The necessary foundry equipment will cost a total of $3,800,000 and will be depreciated using a five-year MACRS life, LOADING.... Projected sales in annual units for the next five years are 300 per year. If the sales price is $ 25 ,000 per car, variable costs are $18,000 per car, and fixed costs are $1,300,000 annually, what is the annual operating cash flow if the tax rate...