Find NPV, ROI and payback in year 1 and fill all the table

\begin{tabular}{|l|r|r|r|r|r|} \hline Discount rate & \multicolumn{2}{|c|}{} & \\ \hline Assume the project is completed in Year 0 & & & & \\ \hline & 0 & 1 & 2 & 3 & Total \\ \hline Costs & $80,000 & $13,500 & $16,550 & $12,250 & \\ \hline Discount factor & & & & & \\ \hline Discounted costs & $80,000 & $12,379.50 & 13,935.10 & $9,457 & \\ \hline \end{tabular} Benefits Discount factor Discounted benefits Discounted benefits- Costs Cumulative benefits-Costs ROI payback in year 1 \begin{tabular}{|l|r|r|r|r|r|} \hline Discount rate & \multicolumn{2}{|c|}{} & \\ \hline Assume the project is completed in Year 0 & & & & \\ \hline & 0 & 1 & 2 & 3 & Total \\ \hline Costs & $80,000 & $13,500 & $16,550 & $12,250 & \\ \hline Discount factor & & & & & \\ \hline Discounted costs & $80,000 & $12,379.50 & 13,935.10 & $9,457 & \\ \hline \end{tabular} Benefits Discount factor Discounted benefits Discounted benefits- Costs Cumulative benefits-Costs ROI payback in year 1