I'm trying to make an estimate on this project's percent return on shareholder's investment. The shareholder's investment is $772,500, the required return is 15%, and the calculated net present value is $63,541. How can I use the following information to calculate this project's return on investment (or equity)? Is it possible to calculate this with the NPV or do I need to use the other information in this sheet?

Capital Budgeting Case Template CashlimJnEoLmatinn _ Year 111 Year 112 Year 113 Year 114 Year 115 Year 113 Net annual operating cash flows $201,300 $253,000 $233,300 $202,500 $15?,500 $112,500 Investors Cost of Capital [Required Return] 15.0% End of End of End of End of End of End of Year Year Year Year Year Year Initial Investment Net annual operating cash flow Working Capital Salvage value of equipment Total Net Cash Flows 1: present value discount factor 1.000 0.0?0 0.?50 0.050 0.5?2 0.40? 0.432 Present Value of Cash Flows 5 [$?03,000]I $244,303 $135,041 $155.3?1 $115300 $?'0,305 $53,035 Net Present Value $03,541 Recommendation? Low Confidence Net Present Val [$20,313] Recommendation? High Confidence Net Present Val $141330 Recommendation? Part 2 - Calculate the Internal Rate of Return of the Capital Investment: Internal Rate of Return 10.4% Recommendation? Low Confidence Internal Rate of 13.3% Recommendation? High Confidence Internal Rate of 22.0% Recommendation? Part 3 - Calculate the Payback Period of the Capital Investment: End of End of End of End of End of End of Today Year Year Year Year Year Year Payback Method I] 1 2 3 4 5 5 Cumulative Cash Flows [903,000] [$501,300] I$242,?'00] [$0,400] $100,100 $353,000 $404,000 Payback Year 3.0 years Low Confidence Payback Year 3.5 years High Confidence Payback Year 2.? years Part 4 - Calculate the Modified Payback Period of the Capital Investment: End of End of End of End of End of End of Modified Payback Method Today 1 2 3 4 5 5 Cumulative Cash Flows [$?'03,000] [$530,301IE [$342,550]; [$1011.70]; [$?1.333]E $0,000 $03,541 Modified Payback Year 4.3 years Modified Low Confidence Payba N'A years Modified High Confidence Payb 4.0 years