Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Need to use Excel. Thanks. PROBLEM 3: Aussie Inc. Given the following data for a capital budgeting project: Aussie Inc. is considering a new three-year
Need to use Excel. Thanks.
PROBLEM 3: Aussie Inc. Given the following data for a capital budgeting project: Aussie Inc. is considering a new three-year project. The project requires an initial investment of $6 million and an additional working capital investment of $1.5 million (at time 'O'). The project is estimated to produce 2 million caps per year each year that can be sold for $5.00/cap. It has variable costs of $1.00/unit each year and fixed cost of $1.5 million per year. The tax rate is 30% and the discount rate (WACC) is 14%. Use straight line depreciation. The project has no salvage value. Working capital is recovered at the end of the project. (a) Calculate the NPV of the project. (b) Generate three possible scenarios and a summary sheet using the "Scenario Manager" in Excel using the following data: Base Case Optimistic Case Pessimistic case Initial Investment $6 million $6 million $6 million Working capital $1.5 million $1.5 million $1.5 million # Units sold Year 2 million 3 million 1.5 million Price per unit $5 $6 $4 Variable cost/unit $1.50/unit $1,00/Unit $2/unit Fixed cost/year $1.0 million $1.0 million $1.0 million Tax rate 25% 25% 25% Discount rate (WACC) 10% 10% 10% Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started