I only need the help with E, F, & G. Thanks!!

sure

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 2 -$180 Project A Project B -$300 -$400 -$387 $135 -$193 $135 $100 $135 $600 $135 $600 $135 $850 $135 $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 spredsheet a. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations. Project Ais 200.41 Project B: $ 155.04 your answer to two decimal places. b. What is each project's IRR? Roun Project A 18.10 Project : 24.83 c. What is each project's MIRR? (Hint: Consider Period 7 as the end of Project By ) Round your answer to two decimal places. Do not round your intermediate calculations Project A: Project : d. From your answers to parts -c, which project would be selected? Project If the WACC was 18%, which project would be selected? Prolet 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 si Discount Rate NPV Project NPV Project $ 09 $ $ S $ 10 5 $ 12 $ 15 18.1 a. What is each project's NPV? Round your answer to the nearest ont. Do not round your intermediate calculations. Project A: $ 200.41 Project B: $ 155.04 b. What is each project's IRR7 Round your answer to two decimal places Project A: 18.10 Project B 24.83 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: 96 d. From your answers to parts ac, which project would be selected? Projeto 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. NPV Protect Discount Rate OW 5 NPV Protect $ $ $ $ 10 $ $ s $ 12 15 S $ $ $ 18.1 24.83 $ $ 1. Calculate the crossover rate where the two projects NPVs are equal. Round your answer to two dedmal places. Do not round your intermediate calouations. 9. 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 : % Check My Work Reset Problem in TUR SF EEE- $ - % reto D F G H 1 3 K 1 Capital 3 WACO 5 6A 3507 no $193 ho $100 STO 3430 06 $ $135 $136 5135 3136 50 SD Project NPV Calculation 10 1 FRA Calculate 19 1 www Calculation 22 MA MAMA cantecedor 3 100 00 SECO ont 27 28 Pow 21 Poru pof Your Outlow 31 Pero 12 Formule we PV of Year verweer Peraw 25 36 um of NA Stew NE 40 PUT 41 PM 4W MRA 44 45 Ama becs: DOVE SOS VEIS $11 3138 40 05 IS For INA NA NA NA NA ofen Vof of FVF PV of how to 15 WORM ch c D F G H 1 Formas 30.00 SO DO ANA 12.00% WNIA 80 N 61 PV 62 PMT 63 PV 64 VYR-MRR 65 66 Project Acomptance: 67 WAOC 68 Accept 69 70 WACC 71 NPVA 72 NPVA 73 Accept 74 75 NPV Profile 76 Discount 72 70 79 80 81 B2 DON $2.66 $72.11 ANIA NPVA NPVA Discount NPVA $72.18 NPVA $260 52.00 37210 ANA NA NA NA NA ON 5.00 10.00% 12.00N 15.00% 18.10 24 BIN ON 5.00 1000 12 DON 15.00 SR 24 RON UA NA ANA NA NA LA 87 NPV Profiles S. IN 100 101 SON 102 103 104 Calculation of Cross Rate 105 106 PA 0 1 Seco $300 $100 $100 co $600 5110 $135 $135 $400 $15 5135 $135 $0 ANA INA NA MA NA NA ANA NA 108 Project 109 110 Project Delta 111 112 113 Crossover Rale 115 Project MR Calculations af WACC - 10% 116 WACC 117 118 MIRRA 119 MORE 18.00 BA NA