Granby Dialysis is considering an expansion project with the projected cash flows

Year Worst Case Most Likely Case Best Case

$0(125,000)(100,000)(91,350)$

$122,00034,50043,000$

$224,00029,75043,500$

$326,50033,60044,250$

$427,30038,00046,000$

$529,75043,65048,250$

Granby Dialysis has a $11\mathrm{.}5$ percent corporate cost of capital. The probabilities of seeing the worst case, most likely case, and best case are $25\%,50\%$ and $25\%$ respectively.

a$)$ What is the projects NPV$,$ IRR, and payback for each case? $(10)$

b$)$ What is the projects expected NPV$?(5)$

c$)$ What is the projects standard deviation of NPV$?(5)$

d$)$ What is the projects coefficient of variation $($CV$)?(5)$

e$)$ Describe how you could adjust this project based on its risk classification? $($i$.$e$.$ if it was above average risk or if it was below average risk$)(5)$