Please show work in Excel, need cell formulas.

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 '0'). 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 Initial Investment $9 million Working capital $3 million # Units sold /Year 5 million Price per unit $6 Variable cost/unit $3/unit Fixed cost/year $3.0 million Tax rate 25% Discount rate (WACC) 12% Optimistic Case $9 million $3 million 6 million $7 $2/Unit $3.0 million 25% 12% Pessimistic case $9 million $3 million 4 million $5 $4/unit $3.0 million 25% 12% 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 '0'). 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 Initial Investment $9 million Working capital $3 million # Units sold /Year 5 million Price per unit $6 Variable cost/unit $3/unit Fixed cost/year $3.0 million Tax rate 25% Discount rate (WACC) 12% Optimistic Case $9 million $3 million 6 million $7 $2/Unit $3.0 million 25% 12% Pessimistic case $9 million $3 million 4 million $5 $4/unit $3.0 million 25% 12%