a A company is considering two mutually exclusive expansion plans. Plan A requires a $41 million expenditure on a large-scale integrated plant that would provide expected cash flows of $6.55 million per year for 20 years. Plan B requires a $11 million expenditure to build a somewhat less efficient, more labor-intensive plant with an expected cash flow of $2.47 million per year for 20 years. The firm's WACC is 10%. 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. X Open spreadsheet a. Calculate each project's NPV. Round your answers to two decimal places. Do not round your intermediate calculations. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Plan A: $ million Plan B: $ million Calculate each project's IRR. Round your answer to two decimal places. Plan A: % Plan B : % b. By graphing the NPV profiles for Plan A and Plan B, approximate the crossover rate to the nearest percent. % C. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. % d. Why is NPV better than IRR for making capital budgeting decisions that add to shareholder value? The input in the box below will not be graded, but may be reviewed and considered by your instructor F F H J K L M N P Q R S T U V w 9 11 3 $6.55 4 4 $6.55 5 $6.55 6 $6.55 7 $6.55 8 $6.55 10 $6.55 12 $6.55 13 $6.55 14 $6.55 15 $6.55 16 $6.55 17 $6.55 18 $6.55 19 $6.55 20 $6.55 $6.55 $6.55 ly $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 B D E 1 NPV profiles 2 3 WACC 10.00% 4 5 (Dollars in Millions) 0 1 2 6 Plan A -S41.00 $6.55 $6.55 7 8 Plan B -$11.00 $2.47 $2.47 9 10 Project NPV Calculations: Formulas 11 NPVA $14.76 =C6+D6/B3*(1-1/1.1^20) 12 NPVE $10.03 =C8+D8/B3*(1-1/1.1-20) 13 14 Project IRR Calculations: 15 IRRA #N/A 16 IRRE #N/A 17 18 NPV Profiles: 19 Discount Rates NPVA NPV 20 $14.76 $10.03 21 0% #DIV/0! #DIV/0! 22 5% $70.53 $31.06 23 10% $14.76 $10.03 24 15% -$3.82 $3.02 25 20% -$13.12 -$0.49 26 22% -$15.65 -$1.44 27 25% -S18.69 -$2.59 28 29 NPV Profiles A B D E E F G H 1 L M N 0 O R. s T U V w NPV Profiles 10% 15% 20% 22% 25% 28 29 30 $80.00 31 $70.00 32 33 $60.00 34 $50.00 35 $40.00 36 $30.00 37 $20.00 38 $10.00 39 $0.00 40 -$10,00 % 5% 41 -$20.00 42 -$30.00 43 44 45 Calculation of Crossover Rate: 46 47 Plan A A 48 49 Plan B 50 51 Project Delta 52 Formulas 53 54 55 Crossover Rate = IRRA 56 4 6 13 18 0 -$41.00 1 $6.55 2 $6.55 3 $6.55 5 $6.55 7 $6.55 8 $6.55 9 $6.55 10 $6.55 11 $6.55 12 $6.55 14 $6.55 15 $6.55 16 $6.55 17 $6.55 19 $6.55 20 $6.55 $6.55 $6.55 $6.55 G $6.55 -$11.00 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 #N/A A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A Formula #N/A
