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 IRR of the PJX5?

a. The PJX5 will cost $1.84 million fully installed and has a 10 year life. It will be depreciated to a book value of $236,641.00 and sold for that amount in year 10.

b. The Engineering Department spent $34,626.00 researching the various juicers.

c. Portions of the plant floor have been redesigned to accommodate the juicer at a cost of $20,312.00.

d. The PJX5 will reduce operating costs by $353,797.00 per year.

e. CSDs marginal tax rate is 23.00%.

f. CSD is 60.00% equity-financed.

g. CSDs 11.00-year, semi-annual pay, 6.87% coupon bond sells for $960.00.

h. CSDs stock currently has a market value of $21.43 and Mr. Bensen believes the market estimates that dividends will grow at 3.98% forever. Next years dividend is projected to be $1.79.

Please use Excel explain it step by step. Thank you!