Please explain with details or excel. It would help a lot! Thanks.

Caspian Sea Drinks is considering the purchase of a plum juicer the PJX5. There is no planned increase in production. The PJX5 will reduce costs by squeezing more juice from each plum and doing so in a more efficient manner. Mr. Bensen gave Derek the following information. What is the NPV of the PJX5?

a. The PJX5 will cost $1.55 million fully installed and has a 10 year life. It will be depreciated to a book value of $237,719.00 and sold for that amount in year 10.

b. The Engineering Department spent $10,652.00 researching the various juicers.

c. Portions of the plant floor have been redesigned to accommodate the juicer at a cost of $24,090.00.

d. The PJX5 will reduce operating costs by $386,438.00 per year.

e. CSDs marginal tax rate is 21.00%.

f. CSD is 74.00% equity-financed.

g. CSDs 13.00-year, semi-annual pay, 6.49% coupon bond sells for $1,000.00.

h. CSDs stock currently has a market value of $24.94 and Mr. Bensen believes the market estimates that dividends will grow at 2.44% forever. Next years dividend is projected to be $1.52.

Submit

Answer format: Currency: Round to: 2 decimal places.