A company has a 13% WACC and is considering two mutually exclusive investments (that cannot be repeated) with the following cash flows:

0

1

2

3

4

5

6

7

Project A	-$300	-$387	-$193	-$100	$600	$600	$850	-$180
Project B	-$405	$133	$133	$133	$133	$133	$133	$0

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.

1. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations.

   Project A: $ ____

   Project B: $ _____

2. What is each project's IRR? Round your answer to two decimal places.

   Project A: ____%

   Project B:____%

3. 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:____%

4. From your answers to parts a-c, which project would be selected?

   Project A or Project B

   If the WACC was 18%, which project would be selected?

   Project A or Project B

6. 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.

   Discount Rate	NPV Project A	NPV Project B
   0%	$	$
   5	$	$
   10	$	$
   12	$	$
   15	$	$
   18.1	$	$
   23.65	$	$

7. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. Do not round your intermediate calculations.

   ____%

8. What is each project's MIRR at a WACC of 18%? Round your answer to two decimal places. Do not round your intermediate calculations.

   Project A: ____%

   Project B:____%

3 Apps Excel template - Saved File Home Insert Sheet View Default B12 Ch 13: Excel Online Activity #1 - X Co about:blank Fun S Meez Youtube G Google Draw Page Layout H Keep C Prop 11 Project NPV Ca 13 Project Coun 17 193, 14 15 MIR Car um PV 29PV20 PVY c vui nh N IN PV 4) PUT 12119-UPP 24UR. Proj