Deprecitation = $2.150.000 = $716,666.67 OCF = ($2,230,000 - $1,250,000) * (1 - 0.23) + 0.23 . $716,666.66 = $919, 433.33 10. NPV = $2.150,000 - ($919,433.33 - -(1+0.14)-3 = $15, 414. 13 0.14 11. Net Cash Flow Year 0: -$2,150,000 - $150,000 = -$2, 300, 000 Year 1: OCF = $919, 433 Year 2: OCF = $919, 433 Year 3: $919,413 + $150,000 + ($185,000 -(0.23 * $185,000) ) = $1, 211, 883 NPV - -$2,300,000 + $919,433 , $919/433 $1211883_$31, 981. 29 1+0.14 (1+0.14)2 (1+0.14) ")= (1-0.22)+2856.090 14. NPV = -$655,000 + $85,000 . -0.22 ($183.000 955.090), (1+0.08)5 0.08 (1 - 1 $35.000 (1+0.08)5 $35.000 (1+0.08)= $63, 932.41 15