Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

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: 0 1 2. 3 4 5 6 7 -$387 -$100 Project A Project B -$300 -$400 -$193 $135 $600 $135 $600 $135 $850 $135 -$180 $0 $135 $135 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 a. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations. Project A: $ Project B: $ b. What is each project's IRR? Round your answer to two decimal places. Project A: % Project B: % 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? If the WACC was 18%, which project would be selected? d. From your answers to parts a-c, which project would be selected? If the WACC was 18%, which project would be selected? 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 A NPV Project B 0% $ $ 5 $ S 10 $ $ 12 $ $ 15 $ $ 18.1 $ $ 24.83 $ $ 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: % Project B: % Capital budgeting criteria WACC 13.00% 0 -$300 Project A 2 -$193 6 $850 -$387 -$100 $600 $600 -$180 Project B -$400 $135 $135 $135 $135 $135 $135 $0 Formulas Project NPV Calculations: NPVA #N/A NPVA #N/A Project IRR Calculations: IRRA #N/A IRRE #N/A Project MIRR Calculations: MIRRA #N/A Alternatively, MIRRA can be calculated as: 0 -$300 1 -$387 2 -$193 4 $600 6 $850 7 $180 Project A -$100 $600 Formulas #N/A #N/A PV of Year 1 Outflow PV of Year 2 Outflow PV of Year 3 Outflow PV of Year 7 Outflow #N/A #N/A Formulas #N/A #N/A #N/A FV of Year 6 Inflow at Year 7 FV of Year 5 Inflow at Year 7 FV of Year 4 Inflow at Year 7 Sum of Outflow PVs #N/A # #N/A Sum of Inflow FVs Formulas N PV PMT FV 7 $0.00 0 $0.00 I/YR = MIRRA #N/A MIRRE #N/A Alternatively, MIRRg can be calculated as: 0 -$400 1 $135 2 $135 4 $135 5 $135 6 $135 Project B $135 $0 Formulas #N/A #N/A #N/A #N/A #N/A #N/A FV of Year 6 Inflow at Year 7 FV of Year 5 Inflow at Year 7 FV of Year 4 Inflow at Year 7 FV of Year 3 Inflow at Year 7 FV of Year 2 Inflow at Year 7 FV of Year 1 Inflow at Year 7 Sum of Outflow PVs #N/A #N/A Sum of Inflow FVs Formulas N PV PMT FV I/YR = MIRRE $0.00 0 $0.00 #N/A Project Acceptance: WACC Accept 13.00% #N/A 18.00% WACC NPVA NPV Accept $2.66 $72.18 #N/A

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Canadian Public Finance

Authors: Genevieve Tellier

1st Edition

1487594410, 978-1487594411

More Books

Students also viewed these Finance questions