Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Chapter 13: Applying Excel Data Example E Cost of equipment needed $60,000 Working capital needed $100,000 Overhaul of equipment in four years $5,000 Salvage value
Chapter 13: Applying Excel | ||||||
Data | ||||||
Example E | ||||||
Cost of equipment needed | $60,000 | |||||
Working capital needed | $100,000 | |||||
Overhaul of equipment in four years | $5,000 | |||||
Salvage value of the equipment in five years | $10,000 | |||||
Annual revenues and costs: | ||||||
Sales revenues | $200,000 | |||||
Cost of goods sold | $125,000 | |||||
Out-of-pocket operating costs | $35,000 | |||||
Discount rate | 14% | |||||
Enter a formula into each of the cells marked with a ? below | ||||||
Exhibit 13-6 | ||||||
Years | ||||||
Now | 1 | 2 | 3 | 4 | 5 | |
Purchase of equipment | ? | |||||
Investment in working capital | ? | |||||
Sales | ? | ? | ? | ? | ? | |
Cost of goods sold | ? | ? | ? | ? | ? | |
Out-of-pocket operating costs | ? | ? | ? | ? | ? | |
Overhaul of equipment | ? | |||||
Salvage value of the equipment | ? | |||||
Working capital released | ? | |||||
Total cash flows (a) | ? | ? | ? | ? | ? | ? |
Discount factor (14%) (b) | ? | ? | ? | ? | ? | ? |
Present value of cash flows (a) x (b) | ? | ? | ? | ? | ? | ? |
Net present value | ? | |||||
*Use the formulas from Appendix 13B: | ||||||
Present value of $1 = 1/(1+r)^n | ||||||
Present value of an annuity of $1 = (1/r)*(1-(1/(1+r)^n)) | ||||||
where n is the number of years and r is the discount rate |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started