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%.

Please attach a screenshot of the excel file with formulas, thank you!!

Assumptions Proj cost Init CF g 900 250 5% 15% 0.87 r V 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 Time Cash flow PV 0 -900 -900 250 217.39 263 198.49 3 276 181.23 4 289 165.47 5 304 151.08 6 319 137.94 335 125.95 Results NPV IRR 278 244