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:

$01234567$

Project A $-$$$300-$$$387-$$$193-$$$100$ $$600$ $$600$ $$850-$$$180$

Project B $-$$$405$ $$131$ $$131$ $$131$ $$131$ $$131$ $$131$ $$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.

Open spreadsheet

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

Project A: $ fill in the blank $2$

Project B: $ fill in the blank $3$

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

Project A: fill in the blank $4\%$

Project B: fill in the blank $5\%$

What is each project's MIRR? $($Hint: Consider Period $7$ as the end of Project B$\text{'}$s life.$)$ Round your answer to two decimal places. Do not round your intermediate calculations.

Project A: fill in the blank $6\%$

Project B: fill in the blank $7\%$

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

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

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

$0\%$ $ fill in the blank $10$ $ fill in the blank $11$

$5$ $ fill in the blank $12$ $ fill in the blank $13$

$10$ $ fill in the blank $14$ $ fill in the blank $15$

$12$ $ fill in the blank $16$ $ fill in the blank $17$

$15$ $ fill in the blank $18$ $ fill in the blank $19$

$18\mathrm{.}1$ $ fill in the blank $20$ $ fill in the blank $21$

$23\mathrm{.}01$ $ fill in the blank $22$ $ fill in the blank $23$

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

fill in the blank $24\%$

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: fill in the blank $25\%$

Project B: fill in the blank $26\%$