Question

In: Accounting

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 $ 320,000
  Variable expenses $ 155,000
  Fixed out-of-pocket operating costs $ 77,000

  

When the project concludes in four years the working capital will be released for investment elsewhere within the company.

Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.

    

Required:

Calculate the net present value of this investment opportunity. (Use the appropriate table to determine the discount factor(s).)

Solutions

Expert Solution

Net Present Value of the investment = Present Value of total Inflows – Present Value of Total outflows

Step – 1, Present Value of total Inflows

Present Value of total Inflows = Present Value of Annual Inflows + Present Value of Working capital release + present Value of salvage value

= [($320,000 – 155,000 – 77,000) x 2.744] + [$67,000 x 0.534] + [$13,000 x 0.534]

= $2,41,472 + 35,778 + 6,942

= $294,192

Step - 2, Present Value of Total outflows

Present Value of Total outflows = Cost of the Equipment + Working Capital + Present Value of Overhaul of the equipment in two years

= $165,000 + 67,000 + [$10,000 x 0.731]

= $165,000 + 67,000 + 7,310

= $ 239,310

Step – 3, Net Present Value of the Investment

Net Present Value of the Investment = Present Value of total Inflows – Present Value of Total outflows

= $294,192 - $ 239,310

= $44,882

" Therefore, Net Present Value of the Investment = $44,882 “


Related Solutions

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 $...
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 $ 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...
Exercise 11-7 Net Present Value Analysis and Simple Rate of Return [LO11-2, LO11-4] Derrick Iverson is...
Exercise 11-7 Net Present Value Analysis and Simple Rate of Return [LO11-2, LO11-4] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division’s return on investment (ROI), which has been above 20% each of the last three years. Derrick is considering a capital budgeting project that would require a $4,200,000 investment in equipment with a useful life of five years and no salvage value. Holston Company’s discount rate is 18%. The...
Exercise 11-2 Net Present Value Method [LO11-2] The management of Kunkel Company is considering the purchase...
Exercise 11-2 Net Present Value Method [LO11-2] The management of Kunkel Company is considering the purchase of a $25,000 machine that would reduce operating costs by $6,000 per year. At the end of the machine’s five-year useful life, it will have zero scrap value. The company’s required rate of return is 11%. Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.      Required: 1. Determine the net present value of the investment...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT