In: Finance
XYZ corp. is considering investing in a new machine. The new machine cost will $ 10,000 installed. Depreciation expense on the new machine will be $1000 per year for the next five years. At the end of the fifth year XYZ expects to sell the machine for $6000. XYZ will also sell its old machine today that has a book value of $3000 for $3000. The old machine has depreciation expense of $600 per year. Additionally, XYZ Corp expects that the new machine will increase its EBIT by $2000 in each of the next five years. Assuming that XYZ’s marginal tax rate is 21% and the projects WACC is 15%, What is the projects NPV? Round your final answer to two decimals.
NPV | 1456.64 |
Year |
Sale of old machine |
Cost of new machine |
Tax shield- Incremental depreciation |
Sale of new machine |
(Sales-cost) after tax |
Net CF |
0 | 3000 | -10000 | -7000 | |||
1 | 84 | 1580 | 1664 | |||
2 | 84 | 1580 | 1664 | |||
3 | 84 | 1580 | 1664 | |||
4 | 84 | 1580 | 1664 | |||
5 | 84 | 5790 | 1580 | 7454 |