QUESTION 33 You have an idea for a new product called Wireless Bectricity (WE) that charges with devices within a 30 marrange which you to offer WIFI. You want to know if producing and selling this product wild value to your firm. Your taxis 21 You prepare the following Proforma related to the project Please calculate tems A, B, C, and to the nearest whole dollar with the people in your wwwers o $40,000 -$25,000 $40,000 -$25,000 $40,000 -$25,000 S40.000 -$25.000 Year Revenues Cost of Goods Sold Gross Profit SGA Expenses Depreciation EBIT Income Tax paid Incremental Earnings Depreciation Equipment Purchase Change in NWC Incremental FCF $15,000 -S2000 -$4,000 $9,000 -$1,890 $15,000 -$2.000 $4,000 $9,000 -51.890 $15.000 -$2.000 -$4,000 $9,000 -51.890 $15.000 -$2.000 -$4,000 $9,000 -$1.890 -54.000 -54,000 A $7,110 $7,110 $7.110 $7.110 -$3,160 $4,000 $4,000 -$20,000 $4,000 $4,000 $4,000 B -$24,000 $11,110 $11,110 $11,110 $15,110 D TTT Arial 3 (12pt) T