Please assist of the following question, include working notes where necessary:

QUESTION 2 (25) NIC Limited, South Africa, is a specialist manufacturer of security doors and gates. In seeking to expand its operations, it could acquire a Dutch subsidiary company, NIC Guard, or set up a new division in its home market. The relevant figures for these two options are: Set up new division at home Rand Cost of setting up premises 20 000 000 Cost of machinery 20 000 000 Annual sales 26 000 000 Annual variable cost 12 000 000 Additional head office expenses 2 000 000 Existing head office expenses 1 600 000 Depreciation: machinery 10% on cost annually 2 000 000 Acquisition Euro Acquire shares from existing shareholders 22 000 000 Redundancy costs 7 000 000 Annual Sales 38 000 000 Annual variable costs 19 000 000 Annual fixed costs 7 000 000 Consultants fees 400 000 Additional information: - The project is expected to last for 10 years. - NIC Limited, current cost of capital is 12%. - The Dutch inflation is expected to be below the South African inflation by 1% per year, throughout the life of this investment. - The current exchange spot rate is R18 to the Euro (). Required: 2.1 Make all necessary calculations for the two options. (22) 2.2 Advise NIC Limited on the viability of these two opportunities. (3)