please help me to solve the following problem:

You are a manager at NorthernFibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into youroffice, drops aconsultant's report on yourdesk, andcomplains, "We owe these consultants $ 1.1 million for thisreport, and I am not sure their analysis makes sense. Before we spend the $ 21 million on new equipment needed for thisproject, look it over and give me youropinion." You open the report and find the following estimates(in millions ofdollars )please find the attachment :

All of the estimates in the report seem correct. You note that the consultants usedstraight-line depreciation for the new equipment that will be purchased today(year 0), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 30 %

30% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $ 6.383

million per year for tenyears, the project is worth $ 63.83 million. You think back to your glory days in finance class and realize there is more work to bedone!

First you note that the consultants have not factored in the fact that the project will require $ 8 million in working capital up front(year 0), which will be fully recovered in year 10. Next you see they have attributed $ 1.68 million ofselling, general and administrative expenses to theproject, but you know that $ 0.84 million of this amount is overhead that will be incurred even if the project is not accepted.Finally, you know that accounting earnings are not the right thing to focuson!

b. If the cost of capital for this project is 11 % what is your estimate of the value of the newproject? Round to three decimalplaces.