Butler International Limited is evaluating a project in Erewhon. The project will create the following cash flows:

Year	Cash Flow
0	$	1,210,000
1		385,000
2		450,000
3		345,000
4		300,000

All cash flows will occur in Erewhon and are expressed in dollars. In an attempt to improve its economy, the Erewhonian government has declared that all cash flows created by a foreign company are blocked and must be reinvested with the government for one year. The reinvestment rate for these funds is 5 percent.

If Butler uses a required return of 10 percent on this project, what are the NPV and IRR of the project? (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to 2 decimal places. (e.g., 32.16))

Could you use excel to show your work, because it would be easier to follow. Thanks.