Company MAGIC is determining the costs for a new project. Details: Sales price is at $200/Unit. Expected Sales 15K units, with a growth rate of 5%/year. Overhead Operating Costs: 300K annually VPU cost is $50. XYZ is borrowing $1 M at 8% to purchase new computers R&D cost: 200K last year. Computers are depreciated via Straight line depreciation for 4 years until salvage at 300K. Marginal tax rate is 30%. The capital discount rate = 12%. In Excel, produce a table which provides the expected cash flow each year (0-4) for the following Capital Budgeting Project, find the NPV, Pl and IRR