2nd picture is an example for formatting, thanks for the help!

Perform a financial analysis for a project using the format provided in Figure 4- 5. Assume that the projected costs and benefits for this project are spread over four years as follows: Estimated costs are $250,000 in Year 1 and $35,000 each year in Years 2, 3, and 4. Estimated benefits are $0 in Year 1 and $150,000 each year in Years 2, 3, and 4. Use a 12 percent discount rate, and round the discount factors to two decimal places. Create a spreadsheet to calculate and clearly display the NPV, ROI, and year in which payback occurs. Write a paragraph within the spreadsheet explaining whether you would recommend investing in the project, based on your financial analysis. Figure 4-5. JWD Consulting net present value and return on investment example Discount rate 8% Assume the project is completed in Year 0 Year 0 1 2 3 Total Costs 140,000 40,000 40,000 40,000 Discount factor 1 0.93 0.86 0.79 Discounted costs 140,000 37,200 34,400 31,600 243,200 Benefits Dischant factor Discounted benefits o 200,000 200,000 200,000 1 0.93 0.86 0.79 0 186,000 172,000 158,000 516,000 Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800 ROI 112% Payback in Year 1