3 4 5 6 7 Consider the table below that calculates the NPV and IRR of a series of project cash flows. The projects costs $900 and has an initial cash flow of $250 that grows at 5%. The discount rate is 15%. The results table shows the NPV and IRR of the project. Create a one dimensional table that shows the NPV and IRR if the growth rate is 0%, 5%, 10%, and 15%. 8 9 10 11 12 13 Assumptions Projcost Init CF 14 15 16 17 g 900 250 5% 15% 0.87 r v 18 19 20 21 22 23 Time Cash flow PV 0 -900 250 -900 217.39 2 263 198.49 3 276 181.23 289 165.47 5 304 151.08 6 319 137.94 335 125.95 24 25 26 Results NPV IRR 278 24% 27 28 29 30 31 32 33 34 35 36