Start with the partial model in the file Ch

$1$

$2$

$$P

$2$

$5$

$$Build a Model.xlsx

$.$

$$Gardial Fisheries is considering two mutually exclusive investments. The projects' expected net cash flows are as follows:

The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations.

Download spreadsheet Ch

$1$

$2$

$$P

$2$

$5$

$$Build a Model

$-$

d

$3$

$8$

df

$1$

$.$

xlsx

a

$.$

$$If each project's cost of capital is

$1$

$1$

$\%$

$,$

$$which project should be selected? Round your answers to the nearest cent.

NPV

$($

Project A

$)$

: $

NPV

$($

Project B

$)$

: $

$]$

$$should be selected.

If the cost of capital is

$1$

$7$

$\%$

$,$

$$what project is the proper choice? Round your answers to the nearest cent.

NPV

$($

Project A

$)$

: $

NPV

$($

Project B

$)$

: $

$$

$2$

$$Screen Shot

$2$

$0$

$2$

$4$

$-$

$0$

$2$

$-$

$0$

$6$

$$a

$.$

$.$

$.$

c

$.$

$$What is each project's IRR?

$($

Hint: Using the Excel IRR function, set the guess parameter to be

$1$

$0$

$\%$

$.$

$)$

$$Round your answers to two decimal places.

IRR

$($

Project A

$)$

:

$,$

$\%$

IRR

$($

Project B

$)$

:

$,$

$\%$

The crossover rate is

$\%$

$.$

$$The crossover rate represents the cost of capital at which the two projects have the NPV of $

e

$.$

$$What is each project's MIRR at a cost of capital of

$1$

$1$

$\%$

$?$

$$At

$$

$=$

$1$

$7$

$\%$

$?$

$$Round your answers to two decimal places.

f

$.$

$$What is the regular payback period for these two projects? Round your answers to two decimal places.

Regular payback period

$($

Project A

$)$

:

years

Regular payback period

$($

Project B

$)$

:

years

g

$.$

$$At a cost of capital of

$1$

$1$

$\%$

$,$

$$what is the discounted payback period for these two projects? Round your answers to two decimal places.

Discounted payback period

$($

Project A

$)$

:

years

Discounted payback period

$($

Project B

$)$

:

years

h

$.$

$$What is the profitability index for each project if the cost of capital is

$1$

$1$

$\%$

$?$

$$Round your answers to three decimal places.

Profitability index

$($

Project A

$)$

:

Profitability index

$($

Project B

$)$

: