Excel Online Structured Activity: Capital budgeting criteria A company has a 12% 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 Project B -$300 -$400 - $387 $131 -$193 $131 -$100 $131 $600 $131 $600 $131 $850 $131 -$180 $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. X Open spreadsheet a. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations. Project A: $ 200.41 Project B: $ 145.93 b. What is each project's IRR? Round your answer to two decimal places. Project A: 18.10 % 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: 15.10 % Project B: 17.03 % d. From your answers to parts a-c, which project would be selected? Project A If the WACC was 18%, which project would be selected? Project B 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. Discount Rate NPV Project B NPV Project A $ 890.00 0% 5 $ 540.09 $ 10 $ 283.34 $ 12 $ $ 200.41 $ 15 $ 92.96 $ $ $ 18.1 $ $ -0.09 23.54 S $ 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. 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. Project A: 18.05 % Project B: % Capital budgeting criteria WACC 12.00% 0 4 1 ($387) 2 ($193) 3 ($100) 5 $600 6 $850 7 ($180) Project A ($300) $600 Project B ($400) $131 $131 $131 $131 $131 $131 $0 Project NPV Calculai Formulas NPVA 200.41 #N/A NPVE #N/A Project IRR Calculations: IRRA 18.1 #N/A IRRE #N/A Project MIRR Calculations: MIRRA 15.1 #N/A Alternatively, MIRRA can be calculated as: 0 1 2 Project A ($300) ($387) ($193) 3 4 5 6 7 ($180) ($100) $600 $600 $850 3 4 6 5 $600 7 ($180) ($100) $600 $850 4 Alternatively, MIRRA can be calculated as: 5 0 1 2 6 Project A ($300) ($387) ($193) 7 Formulas 8 PV of Yeal #N/A 9 PV of Yeal #N/A o PV of Yeal #N/A 1 PV of Yeai #N/A 2. a Formulas #N/A FV of Year 6 Inflow at Year 7 #N/A FV of Year 5 Inflow at Year 7 #N/A FV of Year 4 Inflow at Year 7 3 4 b #N/A Sum of Inflow FVS 5 6 Sum of Ou #N/A 7 8 N 7 Formulas 9 PV $0.00 O PMT 0 1 FV $0.00 2/YR = MIRRA #N/A 3 4 MIRR #N/A 5 6 Alternatively, MIRRg can be calculated as: 7 0 1 2 8 Project B ($400) $131 $131 4 6 5 $131 7 $0 $131 $131 $131 9 0 1 2 Formulas #N/A FV of Year 6 Inflow at Year 7 #N/A FV of Year 5 Inflow at Year 7 #N/A FV of Year 4 Inflow at Year 7 #N/A FV of Year 3 Inflow at Year 7 #N/A FV of Year 2 Inflow at Year 7 #N/A FV of Year 1 Inflow at Year 7 3 4 #N/A Sum of Inflow FVs Formulas 5 6 7 8 Sum of Ou #N/A 9 ON 7 1 PV $0.00 2 PMT 0 3 FV $0.00 4 I/YR = MIRRE 5 6 Project Acceptance: 7 WACC 12.00% 8 Accept 9 0 WACC 18.00% 1 NPVA $2.66 2 NPVE $58.19 3 Accept #N/A #N/A #N/A NPVE $58.19 5 NPV Profiles: 5 Discount FNPVA $2.66 3 0% 5.00% 10.00% 12.00% 2 15.00% 3 18.10% 1 23.54% 5 5 7 3 $1.20 Discount FNPVA $2.66 0% #N/A 5.00% #N/A 10.00% #N/A 12.00% #N/A 15.00% #N/A 18.10% #N/A 23.54% #N/A NPVE $58.19 #N/A #N/A #N/A #N/A #N/A #N/A #N/A NPV Profiles $1.00 2 $0.80 B $0.60 1 $0.40 $0.20 5 7 3 2 0 $0.00 0% 5.00% 10.00% 12.00% 15.00% 18.10% 23.54% 1 11 3 4 6 5 $600 7 ($180) ($100) $600 $850 $131 $131 $131 $131 $0 #N/A #N/A #N/A #N/A #N/A 4 Calculation of Crossover Rate: 5 0 1 2 6 Project A ($300) ($387) ($193) 7 8 Project B ($400) $131 $131 9 o Project Delta 1 #N/A #N/A #N/A 2 3 Crossover Rate = IRR #N/A 4 5 Project MIRR Calculations at WACC = 18% 6 WACC 18.00% 7 8 MIRRA #N/A 9 MIRRE #N/A 0 1 2