Please fill out the table and show your calculations how you got the numbers

9 Capital Budgeting Decisions (Scenarlo 1) 10 11 12 1) Life Perlod of the Equipment =4 years 13 2) New equipment cost 14 3) Equipment ship & Install cost 15 4) Related start up cost 16 5) Inventory increase 17 6) Accounts Payable increase 18 7) Equip. salvage value before tax 8) Sales for first year (1) (200,000) 9) Sales Increase per year (35,000) 10) Operating cost (60% of Sales) (as a percent of sales in Year 1) 25,000 11) Depreciation (Stralght Line)/YR 5,000 12) Marginal Corporate Tax Rate (T) 15,000 13) Cost of Capital (Discount Rate) 24 200,000 5% %24 %24 (120,000) 60% (5,000) %24 (60,000) 21% 10% 19 20 21 Year 22 23 Operations: VS 24 Revenue 25 Operating Cost 26 Depreciation EBIT $ 200,000 $ (120,000) (60,000) 2$ 20,000 4,200 2$ 27 28 Taxes Net Income 29 15,800 30 31 Add back Depreciation $4 60,000 32 33 Total Operating Cash Flow 2$ 75,800 $ 34 ESTIMATISIG lelelet