Expansion at East Coast Yachts Input areas: \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & & & & & & & T \\ \hline & Initial equipment cost & 50000,000 & & & & & \\ \hline & Equipment in 1 year. & 32,000,000 & & & & & - \\ \hline & Year t depreciation & 3.750% & & & & & - \\ \hline & Year 2 depreciation & 72195 & & & & & - \\ \hline - & Year 3 depreciation & 6.677% & & & & & - \\ \hline- & Year 4 depreciation & 6.177 & & & & & - \\ \hline & Year 5 depreciation & 5.713% & & & & & \\ \hline & & Year 2 & Yoar 3 & Yoar 4 & Yoar 5 & Year 6. & \\ \hline & Sales. & 17,000,000 & 26,000,000 & 34.000 .000 & 38,000,000 & 42,000,000 & \\ \hline & Variable cost & 60% & & & & & \\ \hline & Fored cost & 3,400,000 & & & & & \\ \hline & MWC percentage of sales & 8% & & & & & \\ \hline & Terminal growth rate & 3% & & & & & \\ \hline - & Tax rate & 21% & & & & & I \\ \hline & Required tetum & 11.000% & & & & & \\ \hline & & 1 & 1 & 1 & 1 & 1 & \\ \hline \end{tabular} Output area: Expansion at East Coast Yachts Input areas: \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & & & & & & & T \\ \hline & Initial equipment cost & 50000,000 & & & & & \\ \hline & Equipment in 1 year. & 32,000,000 & & & & & - \\ \hline & Year t depreciation & 3.750% & & & & & - \\ \hline & Year 2 depreciation & 72195 & & & & & - \\ \hline - & Year 3 depreciation & 6.677% & & & & & - \\ \hline- & Year 4 depreciation & 6.177 & & & & & - \\ \hline & Year 5 depreciation & 5.713% & & & & & \\ \hline & & Year 2 & Yoar 3 & Yoar 4 & Yoar 5 & Year 6. & \\ \hline & Sales. & 17,000,000 & 26,000,000 & 34.000 .000 & 38,000,000 & 42,000,000 & \\ \hline & Variable cost & 60% & & & & & \\ \hline & Fored cost & 3,400,000 & & & & & \\ \hline & MWC percentage of sales & 8% & & & & & \\ \hline & Terminal growth rate & 3% & & & & & \\ \hline - & Tax rate & 21% & & & & & I \\ \hline & Required tetum & 11.000% & & & & & \\ \hline & & 1 & 1 & 1 & 1 & 1 & \\ \hline \end{tabular} Output area