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:
Cost of equipment needed | $ | 260,000 |
Working capital needed | $ | 87,000 |
Overhaul of the equipment in year two | $ | 10,500 |
Salvage value of the equipment in four years | $ | 13,500 |
Annual revenues and costs: | ||
Sales revenues | $ | 430,000 |
Variable expenses | $ | 210,000 |
Fixed out-of-pocket operating costs | $ | 88,000 |
When the project concludes in four years the working capital will be released for investment elsewhere within the company.
Click here to view Exhibit 7B-1 and Exhibit 7B-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.)
Now | 1 | 2 | 3 | 4 | |
Purchase of equipment | -260000 | ||||
Working capital investment | -87000 | ||||
Sales | 430000 | 430000 | 430000 | 430000 | |
Variable expenses | -210000 | -210000 | -210000 | -210000 | |
Fixed out-of-pocket costs | -88000 | -88000 | -88000 | -88000 | |
Overhaul of equipment | -10500 | ||||
Working capital released | 87000 | ||||
Salvage value of equipment | 13500 | ||||
Total cash flows | -347000 | 132000 | 121500 | 132000 | 232500 |
Discount factor (18%) | 1 | 0.847 | 0.718 | 0.609 | 0.516 |
Present value | -347000 | 111804 | 87237 | 80388 | 119970 |
Net present value | 52399 |
Get Answers For Free
Most questions answered within 1 hours.