Please design a reasonable capital budgeting table for the new project. Assume the project lasts for 10 years, tax rate is 25%, the initial outlay of capital has straight-line depreciation with 0 salvage value, cost of capital is 10%. Inventory needs to be 10% of the sales. At last, please calculate the NPV of the project.

use your own numbers, i just need to know how to create a reasonable capital budgeting table for the new project in general