41 B Excel Online Structured Activity: Capital budgeting criteria A company has a 13% WACC and is considering two mutually exclusive investments (that cannot be repeated) with the following cash flows: Project A Project B Project A: $ 0 Project A: -$300 -$387 -$193 -$100 $600 $600 $850 -$180 -$405 $133 $133 $133 $133 $133 $133 50 1 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Project Ad Open spreadsheet a. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations. Project B: $ b. What is each project's IRR? Round your answer to two decimal places. 18.10. 1% 162.48 Discount Rate 0% 5 130.67 10 Project B: 23.97 % c. What is each project's MIRR? (Hint: Consider Period 7 as the end of Project B's life.) Round your answer to two decimal places. Do not round your intermediate calculations. Project A: Project B d. From your answers to parts a-c, which project would be selected? 2 15.60 % 17.61 % If the WACC was 18%, which project would be selected? Project BO 4 e. Construct NPV profiles for Projects A and B. Round your answers to the nearest cent. Do not round your intermediate calculations. Negative value should be indicated by a minus sign. $ $ $ 5 NPV Project A 890 540.09 283.34 6 $ $ 7 NPV Project B 398 275.14 178.60 A-Z your answers to the nearest cent. Do not round your intermediate calculations. Negative value should be indicated by a minus sign. Discount Rate 0% 5 10 12 15 18.1 Project A:: Project B: 23.65 $ $ 18.05 $ $ $ $ $ NPV Project A % 890 20.57 % 540.09 283.34 200.41 92.96 (0.09) $ $ $ $ $ f. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. Do not round your intermediate calculations. 14.47% $ $ g. What is each project's MIRR at a WACC of 18% ? Round your answer to two decimal places. Do not round your intermediate calculations. NPV Project B 398 275.14 178.60 X 145.93 102.12 X 62.48 X 0.02 A