Need help with question f and g in the attached spread sheet

Solution Chapter: Problem: 10 23 Gardial Fisheries is considering two mutually exclusive investments. The projects' expected net cash flows are as follow Expected Net Cash Flows Project A Project B ($375) ($575) ($300) $190 ($200) $190 ($100) $190 $600 $190 $600 $190 $926 $190 ($200) $0 Time 0 1 2 3 4 5 6 7 a. If each project's cost of capital is 12%, which project should be selected? If the cost of capital is 18%, what project is proper choice? @ 12% cost of capital @ 18% cost of capital NPV A = $226.96 NPV A = Use Excel's NPV function as explained i 18% this chapter's Tool Kit. Note that the ran does not include the costs, which are $18.24 added separately. NPV B = $206.17 NPV B = $89.54 WACC = 12% WACC = At a cost of capital of 12%, Project A should be selected. However, if the cost of capital rises to 18%, then the choice is reversed, and Project B should be accepted. b. Construct NPV profiles for Projects A and B. Before we can graph the NPV profiles for these projects, we must create a data table of project NPVs relative to differing costs of capital. Project A 0% 2% 4% 6% 8% 10% 12% 14% Project B 16% 18% 20% 22% 24% 26% 28% 30% c. What is each project's IRR? We find the internal rate of return with Excel's IRR function: IRR A = Note in the graph above that the X-axis intercepts are equal to the two 18.64% projects' IRRs. IRR B = 23.92% d. What is the crossover rate, and what is its significance? Time 0 1 2 3 4 5 6 7 Cash flow differential Crossover rate = The crossover rate represents the cost of capital at which the two projects value, at a cost of capital of 13.14% is: have the same net present value. In this scenario, that common net present e. What is each project's MIRR at a cost of capital of 12%? At r = 18%? Hint: note that B is a 6-year project. @ 12% cost of capital @ 18% cost of capital MIRR A = MIRR A = MIRR B = MIRR B = f. What is the regular payback period for these two projects? Project A Time period Cash flow Cumulative cash flow Intermediate calculation for payback Payback using intermediate calculations 0 (375) -$375 4.625 1 (300) -$675 2 (200) -$875 3 4 (100) 600 -$975 -$375 5 $600 $225 Project B Time period Cash flow Cumulative cash flow Intermediate calculation for payback Payback using intermediate calculations Payback using PERCENTRANK g. 0 -$575 -$575 3.026 1 $190 -$385 2 $190 -$195 3 $190 -$5 4 $190 $185 5 $190 $375 Ok because cash flows follow normal pattern. At a cost of capital of 12%, what is the discounted payback period for these two projects? WACC = 12% Project A Time period Cash flow Disc. cash flow Disc. cum. cash flow Intermediate calculation for payback Payback using intermediate calculations 0 -$375 -$375 -$375 1 -$300 -$268 -$643 2 -$200 -$159 -$802 3 -$100 -$71 -$873 4 $600 $381 -$492 5 $600 $340 -$152 0 -$575 -$575 -$575 1 $190 $169.64 -$405 2 $190 $151 -$254 3 $190 $135 -$119 4 $190 $121 $2 5 $190 $108 $110 Project B Time period Cash flow Disc. cash flow Disc. cum. cash flow Intermediate calculation for payback Payback using intermediate calculations Discounted Payback using PERCENTRANK 3.983 Ok because cash flows follow normal pattern. h. What is the profitability index for each project if the cost of capital is 12%? PV of future cash flows for A: PI of A: PV of future cash flows for B: PI of B: 3/18/2015 sh flows are as follows: 18%, what project is the unction as explained in Kit. Note that the range he costs, which are , then the choice is s relative to differing equal to the two project. 6 $926 $1,151 7 ($200) $951 6 $190 $565 7 $0 $565 6 $926 $469.14 $317 7 -$200 -$90 $227 6 $190 $96 $206 7 $0 $0 $206