2. The company is considering a project involving the purchase of new equipment. Change the data area of your worksheet to match the following: Use Exhibit 12B-1 and Exhibit 12B-2. (Use appropriate factor(s) from the tables provided.)

1

2

3

4

5

6

7

8

9

10

11

12

13

Chapter 12: Applying Excel
Data
Example E
Cost of equipment needed	$260,000
Working capital needed	$60,000
Overhaul of equipment in four years	$20,000
Salvage value of the equipment in five years	$25,000
Annual revenues and costs:
Sales revenues	$420,000
Cost of goods sold	$265,000
Out-of-pocket operating costs	$65,000
Discount rate	18	%

a. What is the net present value of the project? (Negative amount should be indicated by a minus sign. Round your present value factor to 3 decimals and round all other intermediate calculations to nearest whole dollar.)

c. The internal rate of return is between what two whole discount rates (e.g., between 10% and 11%, between 11% and 12%, between 12% and 13%, between 13% and 14%, etc.)?

d. Reset the discount rate to 18%. Suppose the salvage value is uncertain. How large would the salvage value have to be to result in a positive net present value?