in excel part its a question and word part is instructions and i also need detail how to solve in excel
Window Amadeus Corporation is considering the issue of a new product to be added to its product mix. They hired you, a recent business graduate from MacEwan, for conducting the analysis. The production line would be set up in an unused space at the company's main plant The plant space could be leased out to another firm at $15,000 per year starting from year 1. They should buy new machinery. The approximate cost of the machine would be $160,000, with another $16,000 in shipping and handling charges. It would also cost an additional $24,000 to install the equipment. The machinery has an economic life of5years and would be in Class 8 with a CCA rate of35%. The machinery is expected to have a salvage value of $90,000 after 5 years of use The new product line would generate incremental sales of 1,500 units per year for 5 years and they are expected to grow 4% per year. The cost per unit is estimated in $60 per unit in the first year. Each unit can be sold for $210 in the first year. The sales price and cost per unit are both expected to increase by 3 % per year due to inflation The fixed costs are estimated to be $90,000 at the end of 1 year and would increase with inflation. To handle the new product line, the firm's net operating working capital would be an amount equal to 17% of sales revenues. The firm tax rate is 35%. The project is considered by the financial department to be as risky as the company, with cost of capital is the same as finance cost and is 1 1%. The reinvestment rate of return is assumed to be 15%. 1. Using an Excel spreadsheet: Find the NPV, IRR and MIRR of the project by using the pro forma financial . statement method to determine cash flows. . Enter the input variables in cells of their own at the top of the spreadsheet . Set up the necessary equations by referencing to the input variable cells. The spreadsheet must be formula driven; do not put any numbers in equations, only cell references . Use Excel's built-in functions wherever possible (e g. NPV and IRR functions) 2. Breakeven analysis At what WACC rate and Unit Sales price in the first year the project is going to break-even based on NPV method. 3. Recommendation Use the results you obtained in the NPV, IRR, breakeven and MIRR abote to write cash tlows Enter the input variables in cells of their own at the top of the spreadsheet. e Set up the necessary equations by referencing to the input variable cells. The must be formula driven; do not put any numbers in equations, only cell references. . Use Excel's built in functions wherever possible (e.g. NPV and IRR functions). 2. Breakeven analysis At what WACC rate and Unit Sales price in the first year the project is going to break-even based on NPV method. . Recommendation Use the results you obtained in the NPV, IRR, breakeven and MIRR above to write a one page report on your findings and recommend whether or not the company should proceed with the project. . Present this assignment in a professional way. It is your responsibility to communicate clearly to the marker Submit EOLLOW THESE INSTRUCTIONS STRICTLY): Worksheet 1 cover page with your names (all members of group). Worksheet 2, Excel spreadsheet showing base case NPV, IRR and A breakeven values (Requirements 1 and 2) Merge & Center-9-% , l'il.B Conditional Format as Cell Formatting Table Styles- B r u M. o. A. Fo mat Painter Clipboard Font Number M10 8 CCA - Machinery 8 Beginning UCC 9 CCA o Ending UCc Net Salvage Values, in Year 5 Machinery Estimated Market Value in Year 5 Recaptured depreciation (+) or Terminal loss (-) Net cash flow from salvage 4Ending UCC in Year 5 6 Taxes paid (+) or tax credit (-) NPV IRR MIRR WACC breakeven point in percentage Cover Amadeus (base case) Amadeus (Executive Summa 9 2 Window Amadeus Corporation is considering the issue of a new product to be added to its product mix. They hired you, a recent business graduate from MacEwan, for conducting the analysis. The production line would be set up in an unused space at the company's main plant The plant space could be leased out to another firm at $15,000 per year starting from year 1. They should buy new machinery. The approximate cost of the machine would be $160,000, with another $16,000 in shipping and handling charges. It would also cost an additional $24,000 to install the equipment. The machinery has an economic life of5years and would be in Class 8 with a CCA rate of35%. The machinery is expected to have a salvage value of $90,000 after 5 years of use The new product line would generate incremental sales of 1,500 units per year for 5 years and they are expected to grow 4% per year. The cost per unit is estimated in $60 per unit in the first year. Each unit can be sold for $210 in the first year. The sales price and cost per unit are both expected to increase by 3 % per year due to inflation The fixed costs are estimated to be $90,000 at the end of 1 year and would increase with inflation. To handle the new product line, the firm's net operating working capital would be an amount equal to 17% of sales revenues. The firm tax rate is 35%. The project is considered by the financial department to be as risky as the company, with cost of capital is the same as finance cost and is 1 1%. The reinvestment rate of return is assumed to be 15%. 1. Using an Excel spreadsheet: Find the NPV, IRR and MIRR of the project by using the pro forma financial . statement method to determine cash flows. . Enter the input variables in cells of their own at the top of the spreadsheet . Set up the necessary equations by referencing to the input variable cells. The spreadsheet must be formula driven; do not put any numbers in equations, only cell references . Use Excel's built-in functions wherever possible (e g. NPV and IRR functions) 2. Breakeven analysis At what WACC rate and Unit Sales price in the first year the project is going to break-even based on NPV method. 3. Recommendation Use the results you obtained in the NPV, IRR, breakeven and MIRR abote to write cash tlows Enter the input variables in cells of their own at the top of the spreadsheet. e Set up the necessary equations by referencing to the input variable cells. The must be formula driven; do not put any numbers in equations, only cell references. . Use Excel's built in functions wherever possible (e.g. NPV and IRR functions). 2. Breakeven analysis At what WACC rate and Unit Sales price in the first year the project is going to break-even based on NPV method. . Recommendation Use the results you obtained in the NPV, IRR, breakeven and MIRR above to write a one page report on your findings and recommend whether or not the company should proceed with the project. . Present this assignment in a professional way. It is your responsibility to communicate clearly to the marker Submit EOLLOW THESE INSTRUCTIONS STRICTLY): Worksheet 1 cover page with your names (all members of group). Worksheet 2, Excel spreadsheet showing base case NPV, IRR and A breakeven values (Requirements 1 and 2) Merge & Center-9-% , l'il.B Conditional Format as Cell Formatting Table Styles- B r u M. o. A. Fo mat Painter Clipboard Font Number M10 8 CCA - Machinery 8 Beginning UCC 9 CCA o Ending UCc Net Salvage Values, in Year 5 Machinery Estimated Market Value in Year 5 Recaptured depreciation (+) or Terminal loss (-) Net cash flow from salvage 4Ending UCC in Year 5 6 Taxes paid (+) or tax credit (-) NPV IRR MIRR WACC breakeven point in percentage Cover Amadeus (base case) Amadeus (Executive Summa 9 2
