Total initial investment capital is $1,500$ million VND for equipment. The installation of equipment and preparation for production will be completed by the end of year $0$ of the project. The operation of the project will last for $3$ years. The life of the equipment is $6$ years, the residual value after $6$ years is $0.$ In year $1,$ the project's revenue is $600$ million VND and operating costs $($excluding depreciation and interest expenses$)$ are $150$ million VND$.$ It is expected that revenue will grow at $10\%$ per year over the life of the project, and operating expenses $($excluding depreciation and interest expenses$)$ increase at $8\%$ per year. To finance the project, the investor borrowed $60\%$ of the total initial investment capital from a bank with an interest rate of $10\%/$year$,$ the principal is paid in $3$ years equally starting from the end of the year $1.$ Interest is paid annually, it is calculated on the debt amount owned at the beginning of each year. The equipment is depreciated using the straight$-$line method and its disposal value is equal to its book value at the end of year $3$ and is received at the end of year $3.$ The corporate income tax rate is $20\%.$ MARR after tax is $15\%1)$ Construct the table $($the plan$)$ of borrowing and repay debt $($principal and interest$)2)$ Construct the table of depreciation and book value of the equipment $3)$ Construct the table to show: a$.$ Before tax cashflow b$.$ Taxable income C$.$ Tax payment IM$1027$ assignment $-$Sem$\mathrm{.}212$ d$.$ After tax cashflow $4)$ Calculate the PW $($or NPV$)$ of the project. What is the conclusion? $5)$ Calculate the IRR of the project.