Argile has a standard form that is used in the capital budgeting process; itis shown in Table IP$13-1.$ Part of the table has been completed, but youmust compute the missing values. Complete the table in the following steps:$(1)$Complete the unit sales, sales price, total revenues, and operating costs$($excluding depreciation$)$ lines.$(2)$Complete the depreciation line.$(3)$Complete the table down to net income and then down to net operatingcash flows.$(4)$Fill in the blanks under Year $0$ and Year $4$ for the initial investmentoutlay and the terminal cash flows, respectively. Next, complete thecash flow timeline $($net cash flow$).$ Discuss the role of working capital. $\backslash$table$[[$End of Year:,$0,1,2,3,4],[$Unit sales $($thousands$),,,100,,],[$Price$/$unit$,,\frac{?}{\text{b}\text{a}\text{r}}($$$2\mathrm{.}00),$$$2\mathrm{.}00,,],[$Total revenues,,,,$$200\mathrm{.}0,],[$Costs excluding depreciation,,,$\frac{?}{\text{b}\text{a}\text{r}}(($$$120\mathrm{.}0)),,],[$Depreciation$,,,,(36\mathrm{.}0),(16\mathrm{.}8)$What would have happened if the machinery were sold for less thanits book value? It will be useful to do the spreadsheet in MS Excel.