please show all formulas
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 Project A -$300 - $382 -$193 -$100 $600 $600 $850 -5180 Project B -$400 $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 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: 5 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: % c. What is each project's MIRR? (Hint: Consider Period 7 as the end of Project B's wife.) 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? 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 Ney Project NPV Projects 0% $ 5 $ 10 $ $ $ $ 12 $ $ 15 $ $ 18.1 $ $ 23.54 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 5 $ $ 10 $ $ 12 $ $ 15 $ $ 18.1 $ $ 23.54 $ 1. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. Do not round your intermediate calculations, 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 B: View Help Tell me what you want to do Arial 10 A A Wrap Text Currency Xcut Copy Format Painter Cont BIUD 6 A IH Merce Center $. % 9 Conditional Formatting Tobile Style Anment Number B D E G Project B $400 $131 $131 $131 $131 $131 Project NPV Calculations: Formulas NPVA WNA NA ONA NA WNA 5 - NOVO $ 6 Project IRR Calculations: 7 IRR .8 19 TRR 20 21 Project MIRR Calculations: 22 MIRR 23 24 Alternatively, MIRR, can be calculated as: 25 26 Project 27 28 PV of Year 1 Outlow 29 PV of Year 2 Outflow 30 PV of Year 3 Outfow 31 PV of Yoar 7 Outflow 32 33 34 15 Sheet1 + Calculation Mode Automatic Workbooks 0 -$300 1 -$367 2. $193 3 $100 4 5600 5 $300 Formulas WNIA NA ANA INA
