Build a cash flow table as given below using Microsoft Excel when all dollar values are in thousands. Make sure appropriate equations are used to calculate PVs and add all PVs to find NPV$.$

Table $1$

$\backslash$table$[[,$Year $1,,,,$Year $2,,,,$Year $3,,,,$Year $4,,,],[($$ values in thousands$),$Q$1,$Q$2,$Q$3,$Q$4,$Q$1,02,$Q$3,$Q$4,$Q$1,$Q$2,03,$Q$4,$Q$1,$Q$2,$Q$3,$Q$4],[$Development cost$,-1,250,-1,250,-1,250,-1,250,,,,,x,,,,,,,],[$Ramp$-$up cost$,,2,,-1,000,-1,000,,,,8.,,,,,,,],[$Marketing & support cost,,,,,$-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250],[$Production cost$,,,,,,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000,-2,000$