Boost analysts has come up with updated cash flow forecasts for the 10 franchises proposed in Part A. The setup cost for each branch falls by $50,000 and the staff redundancies cost is expected to fall to 50% of final quarter revenue. The cost of debt rises by 1%. There are no other changes to capital budgeting estimates of the project. (Part B is unaffected by any changes here.) Re-calculate the discount rate, NPV and IRR of the 10 new franchises