St. Johns River Shipyards is considering the replacement of an 8-year-old riveting machine with a new one that will increase earnings before depreciation from $24,000 to $56,000 per year. The new machine will cost $87,500, and it will have an estimated life of 8 years and no salvage value. The new riveting machine is eligible for 100% bonus depreciation at the time of purchase. The applicable corporate tax rate is 25%, and the firm's WACC is 18%. The old machine has been fully depreciated and has no salvage value.
What is the NPV of the project? Negative value, if any, should
be indicated by a minus sign. Round your answer to the nearest
cent.
$
NPV | 32236.58 |
Year | Cost
of new machine |
Tax
shield- depreciation |
Incremental EBD after tax |
Net CF |
0 | -87500 | 21875 | -65625 | |
1 | 24000 | 24000 | ||
2 | 24000 | 24000 | ||
3 | 24000 | 24000 | ||
4 | 24000 | 24000 | ||
5 | 24000 | 24000 | ||
6 | 24000 | 24000 | ||
7 | 24000 | 24000 | ||
8 | 24000 | 24000 |
Workings
Get Answers For Free
Most questions answered within 1 hours.