Homework answers / question archive / Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period

Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period

Accounting

Share With

Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cast of equipment needed Working capital needed Overhaul of the equipment in year two Salvage value of the equipment in four years $ 230,000 $ 84,000 $ 9,000 $ 12,eee Annual revenues and costs: Sales revenues Variable expenses Fixed out-of-pocket operating costs $ 400,000 $ 195,000 $ 85,000 When the project concludes in four years the working capital will be released for investment elsewhere within the company. Click here to view Exhibit 148-1 and Exhibit 14B-2. to determine the appropriate discount factor(s) using tables. Required: Calculate the net present value of this investment opportunity (Round your final answer to the nearest whole dollar amount.) Natrosent value
EXHIBIT 145-1. Present Value of St. Pero 1 2 3 5 7 9 11 12 13 14 15 16 65 7 35 99 TIN 12 133 14 15 13 20 21 225 24 255 09620952 093 0935 0926 09970909090108970805 08770870 0362 0855 0943 080 0333 0326 0820 8030806 0.800 0925 0907 0990 0.873 0857 0.842 0.326 0312 0.797 0.733 0769 0756 0.743 0731 0.718 0.706 0.694 0.633 0.672 0.661 0650 0640 599 0561 0340 0.81 0794 0720751 0731 0712 0.693 06750658 06410.624 0.609 0593 0.579 05154 0551 0.537 0524 0.512 01550820792 0.263 0735 07090663 0650 0,036 0.013 0592 0572 0.552 0534 0515 0.499 0432 0.467 0.451 0.437 0.422 0410 0122 0784 0.707073 0681 0650 0.621 0.593 0567 0543 059 0.497 0.478 0.456 0437 049 0.0020396 0.370 0355 0341 0323 679007060705 066 06300596 0554 0535 0507 04300456 0232 0.40 0390 0370 0352 0335 0319 0303 0299 0.275 0252 07:50 07 0.665 0.023 053 054705 0462 0.452 0425 0.400 0.376 0354 0.333 03140296 0279 0.263 0249 0.235 0222 0210 0731 06770697 051205000502 0467 0434 0404 0.370 0351 0327 0.305 0.285 02050209 0221 02180204 019 009 0169 07030645 05920544 0.500 0.460 0424 0.391 0.361 0.33 0.308 0204 0.20 0.20 0275 0.209 0394 0180 0.163 0.155 01 0134 0576 0.64 055 Son 04630422 0.396 0.352 0.322 0295 0270 0247 0227 0208 0191 0150352 0149 00 01260116 0107 0.650 0.5850527 0.4750429 038 03500317 020702010237 021501950178 02 04 05 0123 0903 0.094 ODS 0.625 0557 0497 06440.397 0.356 0.319 0285 0.257 0231 0208 0137 016 015203370124 012 03070022 0.033 0076 0.009 0.601 030 0.400.450.3600320029002500229 0204 0982 036 035 030 00 01010090 0004 0.075 0063 0001 0.055 057 0505 0.412 0.388 0340 0.299 0.203 0232 0.205 01001600441 0125 0099 00880078 0.000 00620055 0.049 0044 0.555 0.48104170362 0.31 0.275 0.229 0209 010 036001400123 000 0095 0004 0.0% 0.065 0057 0.091 004 0.040 0.005 0534 0458 0394 0339 0292 0.22 0.218 0000141 om 0102 0.093 0001 0.071 0002 0054 000 000 0.035 0.032 0021 0500436 0.371 0.317 0270 0231 0190 017006 0125 008 0093 0000 0.000 0.000 0.052 004 003 004 0000 0025 0.023 0.494 0.45 0.350 0290 0.250 0 2120180 0150 01300m 0095 0081 00090 059 00580044 0038 00320003 0024 0021 001 0.475 0.39 0331 0.277 0.23 0.1940564 00 011 0000 000070 0000 00510003 0031 01 0077 003 00200000016 0.456 037 0312 021 020 012000 012401040087 007 0061 0.051 000 0037 00 0.025 0.02 0.01 0.0100010010 0499 0.50 0.204 0242 0109015401350112 0.093 00770054 005) 004 003 001002000220000150013 0.01 0.000 0427 0342 027 02140 15001230101 000 000 000 000 008 0032 0.025 0.0220000000000000000067 0.400 0.125 0.202 02110170 0380112 0.001 00140000 0049 0040 0.001 0.027 0022 000 0015 0,012 000 0.00 0.007 0006 0.390 030 0297 0197 01510126 0102 0000 0000 0053 000 0035 0.025 0019 0015003 0010 0005 0.00 0.00 0.005 0.375 0.295 0.2330184 0.545 0.70 0.002 0.0340 050 0047 0030 0.00 0.00 0.030 000 000 0.00 0.00 0.00 0.00 0.005 0.004 0361 0.281 02200172 0175 0.806 0064 0.005 0.0500012 000 0026 0.021 0.01 0.014 0.01000000000005 0.0050004 0.00 03470208 0.2070101 0125 000 0076000000170037 0029 0023 0.00010011 0000 0.007 0005 0.005 0004 0.00 0.002 0.333 0.255 0996 0150010 009000000054 0.042 0.033 0026 0.0200.0100012 00000000000000050004 0000 0002 0.002 0321 02 05 041 107 0002 0063 000 00:37 0029 0022 OTT 004 001 0.008 0006 0.005 0.0040003 0.0000002 0.0013 0308 0.2210974 001 0.099 00150057 004 0.033 0026 0.020 0015 0.02 0.000 0.00 0.00 0.00400030003000200020001 020801200970067 0.01 003200220015001 0.008 0005 0004 0.00 0.002 0.001 0.001 000 0000 0000 0000 0000 0.000 19 20 21 22 23 29 30 40
DOHTU Present Value of an Annulty of St In Art 101 7901 99 155 10 09620.952 093 09750926 0917 0.900 0.901 0.093 099 0.77 0.870 0852 0.855 0.347 0340 0.830 6.826 0.020 010 0806 0.000 2 1.500 1559 1333 1800 733 1359 1736 178 160 1660 1617 1625 1605 158515861547 1528 1509 1492 1474 1457 14:40 3 2775 27 2673 2624 2577 251 2.487 2464 2002 2361 2322 2283 2246 2210 2178 2140 2106 2074 2042 20 1981 1952 4 36301545 3.455 2331 3312 3.240 3.1703302 3037 294 295 2955 2798 273 2690 2639 25892540 2094 203 2004 2362 5 4452 229 4500 3.993 390 3.791 36963605 3517 2433 3352 3.274 3199 2007 2058 2991 2.926 2854 2003 2745 2699 6 5242 5.070 4977 4767 4623 4.486 4355 4201 m 3998 2889 3784 3.695 3.599 3.496 3.410 3326 325 3107 3092 3.020 2951 2 600 5786 5.502 5300 5.206 5033 4.8584712 4564 4423 424 4150 4019 3922 3.812 37063605 3.508 3.40 3.327 2.242 2161 3 6733 6453 6210 5971 5747 5535 535 5108 496479946394437 4344 4.207 40781954 3837 3726 269 255 342 1329 7.29 7100 6 902 6515 6,247 5995 5759 5.537 5328 51324946 47 4807 4.451 4303416340313.9053786 1673 3566 1453 7722 7350 1024 6790 6145 5889 5650 5426 5216 5.099 4833 4659 4494 4339492 4054 3923 3799 3682 3571 11 750 8.3067887 7499 7129 6.805 6.495 6.207 5938 567 5.45 5234 5.029 48364656 438 4327 2177 1.095 3902 37763658 9365 183 384 7913 7536 6.146.492 6194 59185660 5421 5197 498 47934511 4.3942734121985 7151 1725 9.906 9.948.853 0.358 7.904 7407 6.750 6424 6122 58425583 5342 518 4910 4715 45334362 4203 2053 3.912 3.790 10553 9.909 9295374532449786 7367 69826628 6302 6002 5724 53 52295008 4802 401 432 4200 4308 399234 110 10.3809712 9.00 8 559 2061 7606 7191 601 6462 61425647 5575 5324 5.092 476 4575 415 4150 4001 1959 15 1165208380106 9447 $51 830 79247.379 6974 6604 6205 5.954 565.40555524938 473045364357 41094023 32 12.166 11274 10.4779200 9.22 8544 3.02275499120 67296.373 60475749 5.4755222 4.990 4775 457 4.391 209 4099 190 12.659 1890 10.020.0599372 8.201 7702 7.250 6.340 467 5121 5.818 5534 5.27350334812404142434000 1025 304 12.005 2158 10.336 9.604 8950 S230 2366 6938 556 619 5.677 5554 536 5.070 480 460 4.442 4253 4097 3942 20 259012102T470 905949 9129 3514 796324097025 6823 6.259 5929 5.628 5.55301 4070 4657 4.400 2794 1954 21 14.029 128211764 10.836 0.0119292 8.6498.0757562 702 6.689.31259735685 5334 5127 484675440429221 2013 22 54451 1163 12042 T001 10.2019.602 1712 176 7645 2170 67405950 5.696 3.450 5.0 4309 4090 44604302490 3.970 23 14.5 49 12 303112723719.500 3.880 0.206 7750 7.230 679263996044 5723 5.625357 9254.034.299 431 157 297 24 15247 070 2550 11.4605299709 1.905 343 771472036535 6.434 607) 570 5.651 5.902 491470 4507 44 1981 25 15.62212001 1270311556 10.875 9.821 9.077 3.02 703 7330 6.73 6.461 0975766 5657 58 49 721 2514432347 3955 15983 50 13003 1182.310 9929 9961 3.488 1896 7372 6005401 8.113 5730 5.400 5206 956 47284520 4.3294151 16330 50 121 1902 09:35 100279237 0.54 790 7409 6935 654 616575492 5.75 4964 47344526 412 4156 1999 16.06) 0 4620370610710 9.307 BOOZ 29047441 5.961 6.5345152 5.89 5502 5.221 470 472945784305457 3992 29 56.984 15.141 1 591 2.278 1158 10193 9.70 3.650.02224705983555161065320 5510 5229497540 45013314159 11292 5.372 0.705 2400 11258 10.274 9.427 3.694 305574967000 6.566 61 539 5.50 5.23549947464534 470 40 2905 30 19793 07:15 15.046 2302925 1075797793951 8.244 76547105.642 520 5.671 554 5.258 4.97 460 4564434746 1900