Need help with this accounting/economics question. Please provide an answer that includes screenshots of formulas - all working out.

Thankyou. Will be upvoted if excel is used in the explanation (screen grabs e.t.c).

Suppose the Queensland Government is considering a project where COVID vaccinations can be provided to the general public within a popular shopping centre. The project is expected to last 5 years, with an initial investment cost of $7,500. The ongoing cost of the project is $1,500 in rent and 6 casual workers who administer vaccinations for 60 hours each, per year at a minimum wage of $15/per hour. The opportunity cost of labour in the area is 40% of the minimum wage. The Government is considering charging $5.50 per vaccination and is expected to administer 1,500 vaccinations per year from this program. It has also been determined that the program will provide an external community benefit of $750 per year. If the appropriate discount rate is 5%, determine the following: The NPV of the Market CBA = $ The IRR of the Market CBA = $ The NPV of the Social CBA = $ The total discounted External benefit is = $ Explain in detail whether the Qld Government should accept/reject this project (write accept/reject in the box and provide a detailed response in your spreadsheet). Provide all answers to 2 decimal places. Do not include a ", " in your answers. Show all your working in your spreadsheet. Suppose the Queensland Government is considering a project where COVID vaccinations can be provided to the general public within a popular shopping centre. The project is expected to last 5 years, with an initial investment cost of $7,500. The ongoing cost of the project is $1,500 in rent and 6 casual workers who administer vaccinations for 60 hours each, per year at a minimum wage of $15/per hour. The opportunity cost of labour in the area is 40% of the minimum wage. The Government is considering charging $5.50 per vaccination and is expected to administer 1,500 vaccinations per year from this program. It has also been determined that the program will provide an external community benefit of $750 per year. If the appropriate discount rate is 5%, determine the following: The NPV of the Market CBA = $ The IRR of the Market CBA = $ The NPV of the Social CBA = $ The total discounted External benefit is = $ Explain in detail whether the Qld Government should accept/reject this project (write accept/reject in the box and provide a detailed response in your spreadsheet). Provide all answers to 2 decimal places. Do not include a ", " in your answers. Show all your working in your spreadsheet