CBC Inc. invests in a project that requires a machine of $39,000 and will generate annual taxable cash flow of $7,200 for 10 years. The machine has a CCA rate of 25% and salvage value of $900 at year 10. The asset class remains open with positive UCC. The unlevered cost of equity is 9%, the cost of debt is 5% and the tax rate is 30%.

assume debt-to-equity ratio of 0.4

Assume CBC borrows $8,000 to finance the project and repay the loan when the project ends

1. With the same assumptions as part, calculate the NPV of the project using the FTE method.