Explore BrainMass
Share

# Nested IF function in Excel

This content was STOLEN from BrainMass.com - View the original, and get the already-completed solution here!

Can you please help with this spreadsheet? If you could show me how to do it and what the end product looks like, that would be great. Thank you.

#### Solution Preview

Note: The nested IF function must have these parameters:

IF( condition1, value_if_true1, IF( condition2, value_if_true2, value_if_false2 ))
In your problem then can be expressed in:
=IF(D6=4,C6*J9, IF(D6=3,C6*J8, IF(D6=2,C6*J7, C6*J6)))

Which is similar to this ...

#### Solution Summary

This is a step-by-step instruction in using the nested IF function in spreadsheet. The attached spreadsheet file shows how this is applied.

\$2.19

## Capital Budgeting

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

Expected net cash flows
Time Project A Project B
0 (\$375) (\$575)
1 (\$300) \$190
2 (\$200) \$190
3 (\$100) \$190
4 \$600 \$190
5 \$600 \$190
6 \$926 \$190
7 (\$200) \$0

a. If you were told that each project's cost of capital was 12 percent, which project should be selected? If the cost of capital was 18 percent, what would be the proper choice?

@ a 12% cost of capital @ a 18% cost of capital
Use Excel's NPV function as explained in "Ch 10 Tool Kit.xls". Note that the range does not include the costs, which are added separately.
WACC = 12% WACC = 18%

NPV A = NPV A =

NPV B = NPV B =

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 NPV relative to differing costs of capital.

Project A Project B

0%
2%
4%
6%
8%
10%
12%
14%
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 projects' IRRs.
IRR B =

d. What is each project's MIRR at a cost of capital of 12 percent? At r = 18%? (Hint: Consider Period 7 to be the end of Project B's life.)

@ a 12% cost of capital @ a 18% cost of capital

MIRR A = MIRR A =
MIRR B = MIRR B =

e. What is the crossover rate, and what is its significance?

Cash flow
Time differential
0
1
2 Crossover rate =
3
4 The crossover rate represents the cost of capital at which the two projects
5 have the same net present value. In this scenario, that common net present
6 value, at a cost of capital of 13.13%, is:
7

f. What is the regular payback period for these two projects?

Project A
Time period: 0 1 2 3 4 5 6 7
Cash flow: (375) (300) (200) (100) 600 \$600 \$926 (\$200)
Cumulative cash flow:
Logical test:

Max Row 93=Payback:

Payback: Alternative calculation using nested IF statements.

Project B
Time period: 0 1 2 3 4 5 6 7
Cash flow: (575) 190 190 190 190 \$190 \$190 \$0
Cumulative cash flow:

Payback:

g. At a cost of capital of 12%, what is the discounted payback period for these two projects?

WACC = 12%

Project A
Time period: 0 1 2 3 4 5 6 7
Cash flow: (375) (300) (200) (100) 600 \$600 \$926 (\$200)
Disc. cash flow:
Disc. cum. cash flow:

Discounted Payback:

Project B
Time period: 0 1 2 3 4 5 6 7
Cash flow: (575) 190 190 190 190 \$190 \$190 \$0
Disc. cash flow:
Disc. cum. cash flow:

Discounted Payback:

View Full Posting Details