Plz any one can solve this firstbquestion for me in the same format which is attached in the second image

III-00 vodafone AU '0' 7:50 pm 74% Done Solution_5EA17C7.docx Workin - s - Solution 1 Part 1 Cost of Capitai '0? il Cost of Plant and Equipment are of Depreciation Resale Value after 5 i 500 000 $1,530,000 $1,560,600 0.501.312 ll-23.648 060.000 $00,000 000,000 $510,000 5799.400 $405.l38 $64,302 5183.000 $239.820 3121.556 319.441 $421000 5559.580 $253,632 $45.30] 5-12 '5 "3 Iiilg Variable Cost Building Rents], Fixed Salaries and Other Fixed Costs Depreciation on Equipment Prot before Tax Tax @3001. Prot after Tax Increment in Prot for Existing Range Resale of Plant and E-uipment Tax Savings on Plant and Equipment Requirement of Workin_ Capital Additional Investment In working Capital Working Capital 560 000 .000 "E." g. 13 30 WW .0 '" we e $150,000 $150,000 $150,000 $150,000 $200 000 84.000 0411.400 3349.690 ($400000) ($40 000 $4400 '3 $2,500 $6 [,7l0 1' E _ Initial Investrnem Cash Inflow ofthc Prejeat (5300.000 000) NTIMM $593,000 $041,100 E NPV ol' the Project [RR of the Project E's a {3 5 a a 'h-I' E IIIIIIIEIIIIIII '0 IIIIIIIiIIIlII Workin -. s - Solution 1 Part 2 Particular: __m Expected Lire System {Years} "-11-- Present Value ofCash Outows $40,045 $9,202 FV och-lal Cash Outflows oftiir: System Ii [III-LS] 0 3 "H.945 $139,272 Solution 2 The ASK Listed Company Tolstra Corporation had been nhnmn_nz._thn__ .nnn]; Jtrl.0n__ MLthn_nrninaf_li_in_lhn_lnmm m "we vodafone All '55-" 8:46 pm '4 74%;.) Dane A3 Details(2).pdf' nccmns Finance A3 ACCIIIITIG I'll-lee. Sudan 1 3111 m 3 [Ire die: Monday 8 May, 11pm 11th: asignrrent ha a 30"]: weighting in your maul] mark for this unit and [senses en content from Topics Elandlltwill henurkednunl'lmdemsiatsdthree mainquestinns.hlutswillbeallncaledas iridieded for each qrertiun below. You tun] mignmere submission slimld not exceed six A4 pages, ezcllalin; enrer albel and relermce lis. Queelien 1: CquH Budgeting TH ll III-'kl total] You are helping lnitcch with its capitd billgcting decisions. The enthpany is 3 mm ltd whale": of elecn'tinic parts, has I Milt east efeapital and is subject to a 30% la: rile. There He hero major Inclined: on which lnitech wwld like you advice. I. The shrine [-1 reject hiteeh is considering whether it shmld expand inm production at a part for a new gemmtinn of mobile deviee:;. Trends suggest these devices and their parts will e'er high math in licearly years afa Lye: life cycle. The new plant and equipment neerbd to produce the part will cost $811M which the business will de'reciate fu- me pupeees using a prime enst rate al I095 per mntnu. When the project is wound up at the mdef live years. the general put-pa: equitmerl is expelrledtn I: sold for aneatirnated 5330M Saksintherstyearueespectedtohell.m. increas'ngatahigbratenf lD'Ivinthe second andthird yel'sandthen fallingby IS'ih peryear furlhelastlwn yemufthep'tjectasdemarlirkcl'nesthem enmting new technologies. Catsultants tailed in previously by lniteeh. who wen paid $5.00} in lees. estinnted trait Vat'ialie cents fudiepmject will be 50% edit: matures. Building rental. fluted salaries and enter feted costs directly related In the project are etpeeted in be "500.0!!! in the rst year aid increase by 2% per year thereafter. The int'eaunml in net operating working capital related In the [Inject is expected to he I05: of the following year's sales I'CI'EI'IIES. This investmmt will be recovered by line endel' the prujecL [t iselsn "night Ill It: prey'eet willenenurage ulci'linn ier tn pots nl'S ISODIZO per yes for Initechs' existing part my. 1 TI: enlarger system hiteeh needs In instl a conveyer system as seen as possible became the existing system. which has no scrap Value. is beyond repair. Three different systems are being cmsidered. The rst. System A. is the same type ifsyrleln as": older: -jusl a newer rmchl. It will last Illyears arlleosl mom tn purdntle and instdl. The second. System B. III-ill last In years art-lam 555.000 to purchase and instatL The third. System C. will last 20 yers and east 5110.000 te put-rinse and hstall. None ofthe systems will have any expected salvage nlue lrll all will be replaced it the end eftheir lives. After emrining all costs, the re: cash otll'lnws for each system are: Sill!!! per year for System A: Still] per yet for System B: and SIJIlIl per year for System C. Ileqrdreneris and marking erllu-h Provide [niteeh wilha memn lltat pmvides your reenninenduiens nu theme pmpnsals Your memn should rise 'atdude details nt'yete analysis and hrieyeapla'n mdjtattify your chosen methods and my assurtqitiens ninth. Tae format it! preamling gures is preferable. Mae results will be initiated to analysis of the device part prrg'ect and six. marks rnamdysis of the emveye' system. Maris liar each will he "traded fer dcrrmtstrated understanding oldie issues Ihrwglt: justication if clnarn andytical lechriqtrs. correct IHJIiciim of line: technicpu, lid. awrupriale and insightl enmlusiens and reeunmendalinnt. Page} 1 @