Cost-Benefit Calculation. The whole assignment needs to be done in an Excel sheet. Net present value(NPV), Return on investment(ROI), and Internal Rate of Return need to be calculated based on the dat
Using the table of costs and benefits below, answer the questions that follow.
| Year | Costs | Benefits |
| Year 0 | 1,000,000 | 20,000 |
| Year 1 | 125,000 | 50,000 |
| Year 2 | 25,000 | 100,000 |
| Year 3 | 25,000 | 120,000 |
| Year 4 | 25,000 | 140,000 |
| Year 5 | 25,000 | 160,000 |
| Year 6 | 25,000 | 180,000 |
| Year 7 | 25,000 | 200,000 |
| Year 8 | 25,000 | 220,000 |
| Year 9 | 25,000 | 240,000 |
| Year 10 | 25,000 | 260,000 |
| Year 11 | 25,000 | 280,000 |
| Year 12 | 25,000 | 300,000 |
| Year 13 | 25,000 | 320,000 |
| Year 14 | 25,000 | 340,000 |
| Year 15 | 25,000 | 360,000 |
| Year 16 | 25,000 | 380,000 |
| Year 17 | 25,000 | 400,000 |
| Year 18 | 25,000 | 420,000 |
| Year 19 | 25,000 | 440,000 |
| Year 20 | 25,000 | 460,000 |
| Year 21 | 25,000 | 480,000 |
| Year 22 | 25,000 | 500,000 |
| Year 23 | 25,000 | 520,000 |
| Year 24 | 25,000 | 540,000 |
| Year 25 | 25,000 | 560,000 |
1. What is the NPV(Net Present Value) of the project? Assume a 15% discount rate and round your answer to the nearest whole dollar (e.g. $125,321).
2. What is the IRR(Internal Rate of Return) of the project? Round your answer to two decimal places (e.g. 15.80%).
3. What is the Simple ROI(Return on Investment) of the project?
4. Based on your calculations, should the project move forward? Why or why not?
Please submit a single Excel file with your answers. Please answer the questions directly in the Excel file.
