Your company manufactures circuit boards and other electronic parts for various commercial products. Design changes in part of the product line, which are expected to increase sales, will require changes in the manufacturing operation. The cost basis of new equipment required is $220,000 (MACRS veyear property class; GDS, 20.00%, 32.00%, 19.20%, 11.52%, 11.52%, 5.76%). Increased annual revenues, in year zero dollars, are estimated to be $360,000. Increased annual expenses, in year zero dollars, are estimated to be $240,000. The estimated market value of equipment in actual dollars at the end of the sixyear analysis period is $35,000. General price ination is estimated at 4.8% per year; the total increase rate of annual revenues is 2.5%, and for annual expenses it is 5.5%; the aftertax MARR (in market terms) is 12% per year (im); and t=25%. a Click the icon to view the interest and annuity table for discrete compounding when i= 12% per year. E) a. Based on an after-tax, actual-dollar analysis, what is the maximum amount that your company can afford to spend on the total project (i.e., changing the manufacturing operations)? Use the PW method of analysis. Fill in the following table. Express values in A$. (Round to the nearest dollar.) $- 88,296 95,597 81 ,279 70,899 66,895 52,444 24,400 mmmhmMxo ww Discrete Compounding; i = 12% Single Payment Uniform Series Compound Compound Sinking Capital Amount Present Amount Present Fund Recovery Factor Worth Factor Factor Worth Factor Factor Factor To Find F To Find P To Find F To Find P To Find A To Find A Given P Given F Given A Given A Given F Given P N F/P P/F F/A P/A A/F A/P 1.1200 0.8929 1.0000 0.8929 1.0000 1.1200 1.2544 0.7972 2.1200 1.6901 0.4717 0.5917 1.4049 0.7118 3.3744 2.4018 0.2963 0.4163 1.5735 0.6355 4.7793 3.0373 0.2092 0.3292 1.7623 0.5674 6.3528 3.6048 0. 1574 0.2774 1.9738 0.5066 8.1152 4. 1114 0. 1232 0.2432 2.2107 0.4523 10.0890 4.5638 0.0991 0.2191 2.4760 0.4039 12.2997 4.9676 0.0813 0.2013 9 2.7731 0.3606 14.7757 5.3282 0.0677 0. 1877 10 3.1058 0.3220 17.5487 5.6502 0.0570 0.1770 11 3.4785 0.2875 20.6546 5.9377 0.0484 0. 1684 12 3.8960 0.2567 24.1331 6.1944 0.0414 0.1614 13 4.3635 0.2292 28.0291 6.4235 0.0357 0.1557 14 4.8871 0.2046 32.3926 6.6282 0.0309 0. 1509 15 5.4736 0.1827 37.2797 6.8109 0.0268 0. 1468 16 6.1304 0.1631 42.7533 6.9740 0.0234 0.1434 17 6.8660 0. 1456 48.8837 7.1196 0.0205 0. 1405 18 7.6900 0. 1300 55.7497 7.2497 0.0179 0. 1379 19 8.6128 0.1161 63.4397 7.3658 0.0158 0. 1358 20 9.6463 0.1037 72.0524 7.4694 0.0139 0. 1339