please fill out the table and show the calculations how you got the numbers

1 Capital Budgeting Decisions (Scenario 2) 8) Sales for first year (1) (200,000) 9) Sales Increase per year (35,000) 10) Operating cost (60% of Sales) (5,000) (as a percent of sales In Year 1) 25,000 11) Depreciation (Full depreciation) 5,000 12) Marginal Corporate Tax Rate (U) 15,000 13) Cost of Capital (Discount Rate) 200,000 5% (120,000) -60% (240,000) 21% 10% 4 1) Life Period of the Equipment = 4 years 52) New equipment cost 6 3) Equipment ship & Install cost 7 4) Related start up cost 8 5) Inventory Increase 96) Accounts Payable Increase 10 7) Equip. salvage value before tax 11 12 13 Year 14 15 Operations: I/S 16 Revenue 17 Operating Cost 18 Depreciation 19 EBIT 20 Taxes 21 Net Income $ 200,000 $ (120,000) $ (240,000) $ (160,000) $ (33,600) $ (126,400) 22 23 Add back Depreciation $ 240,000 Total Operating Cash Flow $ 113,600 $