Madison Manufacturing is considering a new machine that costs $350,000 and would reduce pre-tax manufacturing costs by $110,000 annually. Madison would use the 3-year MACRS method to depreciate the machine, and management thinks the machine would have a value of $33,000 at the end of its 5-year operating life. The applicable depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%. Working capital would increase by $35,000 initially, but it would be recovered at the end of the project's 5-year life. Madison's marginal tax rate is 25%, and a 10% cost of capital is appropriate for the project.

a. Calculate the project's NPV, IRR, MIRR, and payback. b. Assume management is unsure about the $110,000 cost savingsthis figure could deviate by as much as plus or minus 20%. What would the NPV be under each of these extremes?

c. Suppose the CFO wants you to do scenario analysis with different values for the cost savings, the machine's salvage value, and the working capital (WC) requirement. She asks you to use the following probabilities and values in the scenario analysis

Scenario

Worst case Base case Best case

Probability 0.35 0.35 0.30

Cost Savings $ 88,000 110,000 132,000

Salvage Value $28,000 33,000 38,000

WC

$40,000 35,000 30,000

Please attach excel doc