Question
In: Accounting
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. 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 | $ | 160,000 |
| Working capital needed | $ | 66,000 |
| Overhaul of the equipment in year two | $ | 11,000 |
| Salvage value of the equipment in four years | $ | 15,000 |
| Annual revenues and costs: | ||
| Sales revenues | $ | 310,000 |
| Variable expenses | $ | 150,000 |
| Fixed out-of-pocket operating costs | $ | 76,000 |
When the project concludes in four years the working capital will be released for investment elsewhere within the company.
Click here to view Exhibit 13B-1 and Exhibit 13B-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.)
Solutions
Expert Solution
According to given data the follwing is given as below:
from data
| Cost of equipment needed | $ | 160,000 |
| Working capital needed | $ | 66,000 |
| Overhaul of the equipment in year two | $ | 11,000 |
| Salvage value of the equipment in four years | $ | 15,000 |
| Annual revenues and costs: | ||
| Sales revenues | $ | 310,000 |
| Variable expenses | $ | 150,000 |
| Fixed out-of-pocket operating costs | $ | 76,000 |
| Initial cash outflow is cost of equipment+working capital | ||
| initial cash outflow = 160000+66000 = 226000 | ||
| yearly cash flow | ||
| sale revenue | 310000 | |
| less: variable expenses | 150000 | |
| less: Fixed out of pocket cost | 76000 | |
| Annual cash flow | 84000 |
| detailation of net present value | |||||
| Years | 0 | 1 | 2 | 3 | 4 |
| cost of investment | -160000 | ||||
| Working capital | -66000 | ||||
| Overhaul of equipment | -11000 | ||||
| Salvage value of equipment | 15000 | ||||
| Sale revenue | 310000 | 310000 | 310000 | 310000 | |
| variable expenses | -150000 | -150000 | -150000 | -150000 | |
| Fixed out of pocket costs | -76000 | -76000 | -76000 | -76000 | |
| Working capital released | 66000 | ||||
| Net cash flow | 84000 | 73000 | 84000 | 165000 | |
| PV Factor @ 18% | 0.847 | 0.718 | 0.609 | 0.516 | |
| present value of cash flow | 71148 | 52414 | 51156 | 85140 | |
| Total present value of cash inflow | 259858 | ||||
| less: cost of investment | 226000 | ||||
| Net present value | 33858 |
ekkarill92 answered 2 years agoRelated Solutions
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. The company’s discount rate is 14%.
After careful study, Oakmont estimated the following costs and
revenues for the new product:
Cost of
equipment needed
$
140,000
Working
capital needed
$
62,000
Overhaul of
the equipment in two years
$
9,000
Salvage
value of the equipment in four years
$
13,000
Annual
revenues and costs:
Sales
revenues
$
270,000
Variable
expenses
$
130,000
Fixed...
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. 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
$
160,000
Working capital needed
$
66,000
Overhaul of the equipment in year two
$
11,000
Salvage value of the equipment in four years
$
15,000
Annual revenues and costs:
Sales revenues
$
310,000
Variable expenses
$
150,000
Fixed out-of-pocket...
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. 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
$
265,000
Working capital needed
$
88,000
Overhaul of the equipment in year two
$
8,000
Salvage value of the equipment in four years
$
14,000
Annual revenues and costs:
Sales revenues
$
440,000
Variable expenses
$
215,000
Fixed out-of-pocket...
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. The company’s discount rate is 15%.
After careful study, Oakmont estimated the following costs and
revenues for the new product:
Cost
of equipment needed
$
145,000
Working capital needed
$
63,000
Overhaul of the equipment in two years
$
9,500
Salvage value of the equipment in four years
$
13,500
Annual revenues and costs:
Sales revenues
$
280,000
Variable expenses
$
135,000
Fixed out-of-pocket...
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. The company’s discount rate is 17%. After careful study,
Oakmont estimated the following costs and revenues for the new
product:
Cost of equipment needed
$
190,000
Working capital needed
$
69,000
Overhaul of the equipment in two years
$
6,000
Salvage value of the equipment in four years
$
16,500
Annual revenues and costs:
Sales revenues
$
340,000
Variable expenses
$
165,000
Fixed...
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. The company’s discount rate is 17%.
After careful study, Oakmont estimated the following costs and
revenues for the new product:
Cost of equipment needed
$
165,000
Working capital needed
$
67,000
Overhaul of the equipment in year two
$
10,000
Salvage value of the equipment in four years
$
13,000
Annual revenues and costs:
Sales revenues
$
320,000
Variable expenses
$
155,000
Fixed out-of-pocket...
Winthrop Company has an opportunity to manufacture and sell a new product for a five-year period....
Winthrop Company has an opportunity to manufacture and sell a
new product for a five-year period. To pursue this opportunity, the
company would need to purchase a piece of equipment for $125,000.
The equipment would have a useful life of five years and zero
salvage value. It would be depreciated for financial reporting and
tax purposes using the straight-line method. After careful study,
Winthrop estimated the following annual costs and revenues for the
new product:
Annual revenues and costs:...
Problem 12-18 Net Present Value Analysis [LO12-2] Oakmont Company has an opportunity to manufacture and sell...
Problem 12-18 Net Present Value Analysis [LO12-2] Oakmont
Company has an opportunity to manufacture and sell a new product
for a four-year period. The company’s discount rate is 17%. After
careful study, Oakmont estimated the following costs and revenues
for the new product: Cost of equipment needed $ 275,000 Working
capital needed $ 86,000 Overhaul of the equipment in year two $
10,000 Salvage value of the equipment in four years $ 13,000 Annual
revenues and costs: Sales revenues $...
Problem 11-14A Net Present Value Analysis [LO11-2] Oakmont Company has an opportunity to manufacture and sell...
Problem 11-14A Net Present Value Analysis [LO11-2]
Oakmont Company has an opportunity to manufacture and sell a new
product for a four-year period. The company’s discount rate is 17%.
After careful study, Oakmont estimated the following costs and
revenues for the new product:
Cost of
equipment needed
$
165,000
Working
capital needed
$
67,000
Overhaul
of the equipment in two years
$
10,000
Salvage
value of the equipment in four years
$
13,000
Annual
revenues and costs:
Sales
revenues...
Lou Barlow, a divisional manager for Sage Company, has an opportunity to manufacture and sell one...
Lou Barlow, a divisional manager for Sage Company, has an
opportunity to manufacture and sell one of two new products for a
five-year period. His annual pay raises are determined by his
division’s return on investment (ROI), which has exceeded 23% each
of the last three years. He has computed the cost and revenue
estimates for each product as follows: Product A Product B Initial
investment: Cost of equipment (zero salvage value) $ 390,000 $
585,000 Annual revenues and costs:...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- A solar cell generates a potential difference of 0.320 V when a 445.0 ? resistor is...
- A ceiling fan consists of a small cylindrical disk with 5 thin rods coming from the...
- You measure the following quantities as A = 1.0 m ± 0.2 m, B = 2.0...
- Froya Fabrikker A/S of Bergen, Norway, is a small company that manufactures specialty heavy equipment for...
- When the electricity goes out on your campus, a backup source powers the servers that handle...
- I am having trouble with my assignment and getting compile errors on the following code. The...
- Can someone show me how to write a Haskell function using snd on a list of...
ADVERTISEMENT