Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please complete in Excel!! thank you PROBLEM 1: Australia Inc. Given the following data for a capital budgeting project; Australia Inc. is considering a new

please complete in Excel!! thank you image text in transcribed
PROBLEM 1: Australia Inc. Given the following data for a capital budgeting project; Australia Inc. is considering a new three-year project. The project requires an initial investment of $9 million and an additional working capital investment of $3 million (at time "O"). The project is estimated to produce 5 million hats per year each year that can be sold for $6.00/hat. It has variable costs of $3.00/unit each year and fixed cost of $3 million per year. The tax rate is 25% and the discount rate (WACC) is 12%. 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 $9 million $9 million $9 million Working capital $3 million $3 million #Units sold /Year 5 million 6 million 4 million Price per unit $6 $7 $5 Variable cost/unit $3/unit $2/Unit $4/unit Fixed cost/year $3.0 million $3.0 million $3.0 million Tax rate 25% 25% Discount rate (WACC) 12% 12% $3 million 25% 12%

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Finance A Quantitative Introduction

Authors: Nico Van Der Wijst

1st Edition

1107029228, 978-1107029224

More Books

Students also viewed these Finance questions

Question

Find the determinants where, a d g b e h C f = 7. i

Answered: 1 week ago

Question

3. Testing of group tolerance.

Answered: 1 week ago