The excel I provided was only for more information, the answer doesn't have to include the excel process, if you only provide results would be helpful enough, thank you so much!

A company is considering two mutually exclusive expansion plans. Plan A requires a $40 million expenditure on a large-scale integrated plant that would provide expected cash flows of $6.39 million per year for 20 years. Plan B requires a $11 million expenditure to build a somewhat less efficient, more labor-intensive plant with an expected cash flow of $2.47 million per year for 20 years. The firm's WACC is 10%. 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. Calculate each project's NPV. Round your answers to two decimal places. Do not round your intermediate calculations. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Plan A: $ million Plan B: $ million Calculate each project's IRR. Round your answer to two decimal places. Plan A: % Plan B: % b. By graphing the NPV profiles for Plan A and Plan B, approximate the crossover rate to the nearest percent. % c. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. % d. Why is NPV better than IRR for making capital budgeting decisions that add to shareholder value? The input in the box below will not be graded, but may be reviewed and considered by your instructor. B C D E F H I K L M N O Q R S T V W WACC 10.00% 4 4 5 5 6 9 (Dollars in Millions) Plan A 2 $6.39 7 $6.39 8 $6.39 10 $6.39 11 $6.39 12 $6.39 13 $6.39 14 $6.39 15 $6.39 16 $6.39 17 $6.39 18 $6.39 19 $6.39 20 $6.39 -$40.00 $6.39 $6.39 $6.39 $6.39 $6.39 $6.39 Plan B $11.00 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 9 10 Project NPV Calculations: 11 NPVA 12 NPVB Formulas #N/A #N/A #N/A #N/A 13 14 Project IRR Calculations: 15 IRRA IRRE 16 17 NPV Profiles: 18 Discount Rates 19 20 0% 21 5% 22 10% 23 15% 24 20% 25 22% 26 25% 27 28 29 30 $1.00 31 $0.90 32 $0.80 33 $0.70 NPVA $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 NPVB $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 NPV Profiles $0.60 $0.50 $0.40 37 $0.30 39 40 $0.20 $0.10 42 $0.00 0% 5% 10% 15% 20% 22% 25% 44 Calculation of Crossover Rate: 46 4 6 0 -$40.00 2 $6.39 5 $6.39 7 $6.39 8 $6.39 9 $6.39 10 $6.39 11 $6.39 12 $6.39 13 $6.39 14 $6.39 15 $6.39 16 $6.39 17 $6.39 18 $6.39 19 $6.39 20 $6.39 4} Plana $6.39 $6.39 $6.39 $6.39 48 Plan B $11.00 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 $2.47 Project Delta 51 52 Formulas #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A 53 54 Crossover Rate = IRRA Formula #N/A 55