HAPTER 9-EXCEL EXERCISE his veek you vill be building out a capital budgeting worksheet in excel. The project details are listed in the box below and you vill be vorking fill in all of the blue shaded cells vith formulas that are linked to the project details. I have completed the first row for you. ou vill also need to make sure you complete the Management Summary Box using the skills you learned in the previous chapter itial Ihvestment Equipment) Total years of project rst year change in revenue Revenues increaseldecreace each year at Frst year change in expenses Expenses incre aseldecrease eachsear a Management Summary 10Tak Rate $2.500-1 Adjustment to Ne, working Capital 00Salvage Value for Prowot $750 |DepreciationStraight Lino with 10 Year Lif NPV IRR MIRR 5% 1500 Incremental Income Statement Revenues $2.50000-42 750.00-$3,0250 #332750 t556025-14,026 28-442890- 44,87179- #5 35837 15 89487 Expenses Depreciation EBIT Taxes Net Income Incremental Cash Flows Operating Cashflow Adi, to Working Capital Net Capikal Spending 10 00 $0.00100010001000 000 0.00 $0.00 000 10.00