please format answer in excel

P11-10 Change in net working capital calculation Samuels Manufacturing is considering the purchase of a new machine to replace one it believes is obsolete. The firm has total current assets of $920,000 and total current liabilities of $640,000. As a result of the proposed replacement, the following changes are anticipated in the levels of the current asset and current liability accounts noted. Change +$ 40,000 Account Expense accruals Marketable securities Inventories Accounts payable Notes payable Accounts receivable Cash - 10,000 + 90,000 + 150,000 + 15,000 a. Using the information given, calculate any change in net working capital that is expected to result from the proposed replacement action. b. Explain why a change in these current accounts would be relevant in determining the initial investment for the proposed investment project. c. Would the change in net working capital enter into any of the other cash flow types that make up the project's net cash flows? Explain