Need work in excel

Ace Widget is considering an investment in a new widget machine for $530,000. The following information has been collected:

The machine has a 5 year life, 0 salvage, ST line depreciation assumed for both financial statements and taxes

The new machine will produce 15,000 widgets per year, $40/widget revenue in year 1, price increases by 5%/year thereafter

The production cost = $20/widget in year 1, cost increases 6% annually thereafter

Annual fixed cost of operation = $75,000

The new machine will require an immediate investment in working capital of $25,000 (received back at end of 5 years)

Tax rate = 34%, Appropriate discount rate is 15%.

Should Ace invest in the new machine?