semi automated machines
labor cost	14.66		E/V	0.67
manitenance cost	15.7		Re	0.0795
maintenance supplies	6000		D/V	0.33
inflation	0%		Rd	0.026
shifts	2		Income Tax Rate	0.43
workers	12
days	210
hours	8			Options			Options
debt	0.33			Semi Automated			MM-9 Thor
equity	0.67		operating	73,886			9,542
borrowing rate	.026		maintenance	6,594			120,000
tax rate	0.43		supplies	6,000			n/a
desired rate of return	0.12		power	15,300			40,000
mm9 cost	423,000 Euros		total	101,780			169,542
depreciation	169,000 Euros
Operating Labor	0	1	2	3	4	5	6
		591091.2
Inflation	0%
	0	1	2	3	4	5	6
PLEASE CALCULATE ALL THE FOLLOWING:
WACC
NPV
IRR
PI
PAYBACK

PLEASE CALCULATE ALL THE FOLLOWING WACC,NPV, IRR,PI, and PAYBACK. Inflation would be 0% for all years. Please provide all calculations