Discount rate is 9 percent.

question is what npv.

B) at what purchase price the irr will equal to discount arte

0 2023 1 2023 2 2024 3 2025 4 2026 5 2027 6 2028 7 2029 8 2030 9 9 2031 10 2032 Intial investment Yearly Cash Flow Investment in Building PV of tax shield on CCA Investment in land Tuotanti Investment in machinery Pv of tax shield on CCA Goodwill expense Severnace Salaries sales Severnace Salaries office One timeSeverance Bonus Annuall operating after tax cash flow Sales Operating cost -$2,000,000 $256,316 -$500,000 -$300,000 $867,175 -$2,700,000 -$300,000 $200,000 -$35,000 HHHHH HHHH -$20,000 $2,245,000 898000.0000 1347000.0000 Income tax thereon After tax cash flows Salvage on machine PV of tax shield on CCA on salvage Net incremental Cash Flow #####*********##**### *****# 2649729.6384########################################### ########## -$20,000 -$20,000 -$20,000 -$20,000 -$20,000 -$20,000 -$20,000 -$20,000 -$20,000 $2,335,600 $2,429,824 $2,527,817 $2,629,730 $2,629,730 $2,629,730 $2,629,730 $2,629,730 $2,629,730 934240.0000 971929.6000 1011126.78401051891.8554 1051891.8554 1051891.8554 1051891.8554 1051891.8554 1051891.8554 1457894.4000 1516690.1760 1577837.7830 1577837.7830 1577837.7830 | 1577837.7830 | 1577837.7830 1577837.7830 10000.0000 -2758.0000 1401360.00 1457894.40 1516690.18 1577837.78 1577837.78 1577837.78 1577837.78 1577837.78 1585079.78 -4911509.00 1347000.00