Problem 14-18 (Algo) Net Present Value Analysis [LO14-2] Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 16%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 250,000 Working capital needed $ 82,000 Overhaul of the equipment in year two $ 8.000 Salvage value of the equipment in four years $ 11,000 Annual revenues and costs Sales revenues $ 380,000 Variable expenses $ 185,000 Fixed out-of-pocket operating costs $ 83,000 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 148-2. 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.) Not present value EXHIBIT 14-1 Present Value of 1:1(1) 45 %8 %6 ETRO 1890 | Periods 5% 59 7% 10% 11% 12% 13% 14% 15% 16% 17% 18% 1956 20% 21% 2296 23% 24% 25% 1 0.962 0.952090309350926 0917 0.90 0901 0.093 0.885 0.877 0.870 0.862 0.855 0.17 0.8400833 0.826 0.8200 813 0.006 0.800 0.925 0.90702900873 0857014201126 0.8120797 0.7 0.769 0.756 0.73 0.731 0.7180.7060.60 0.683 0.6720,661 0.650 0.640 3 0.1 0.8640.600.816 0.7940.772 0.750 0.731 0.7120.633 0.675 0.65806410.624 0.6090.59305790.5610551 0.537 0.5240.512 4 0.85 0.230.7320.763 0.735 0.708 0.083 0.659 0.636 0.613 0.592 0.572 0.5520.534 0.516 0.499 0.482 0.467 0.451 0.47 0.423 0.410 5 0.22 0.784 0.747 0713 0.68 0.6500621 003 0.5670500.519 0.497 0.476 0.456 0.437 0.419 0.4020396 0.370 0.355 0.141 0.328 6 0790 0.746 0.705 0.666 0.6300596 0.5640535 0507 0.4800456 0.432 0.410 0.390 0.370 0352 0.335 0.319 0.30 0.289 0275 0.262 7 0.7600.711 0665 0.623 053 054705131820.452 0425 0.000 0376 0.354033303140.296 0.279 0.263 0.2490.235 0.222 0.210 B 0.731 0.677 0.627 OSA205000502 0.467 0.4340.40103760351 0.2270 305 0.285 0.266 0.2490.233 0.218 0.2040.1910.179 0.16 9 0.7030665059205440.500 0.460 0.4240391 0.301 010 0.308 0.284 0.23 0.243 0.225 0.2090 1940 180 0.167 0.155 0.144 0.1344 10 067506140558 OSOB 0.43 0.422 0.86 0.352 0.122 0.295 0.270 0.2470.227 0.20 0.19 0.176 0.162 11 06500.550.527 0.475 0.429 0.33 0.250 03170.2870.261 0.237 0.1490.1370126 0.116 0.107 0.215 0.1950.1780 1620.148 0.135 012301120.1030.094 0.086 0.02505570.497 0.4 0.1970 1960.319 0.256 2570.231 0.200 0.1870.1680.152 0.13701240.112 0.1020.092 0.03 0.076 0.069 01530 0.43 0.415 0:3260326 0.250 0.250 0 2290 2010112 14 057705 0412 0.163 0.145 0.1300.116 0.104 0.093 0.0340.075 0.000 0.061 0.055 10.30 0.299 0.20 0.232 0.2050 110.1600.141 0.125 0.111 0.0090.008 0.078 0.009 0.062 0.035 0.049004 15 0.362 031 027502390209 0.183.1600140 0.123 0.108 0.005 0.0 0.0740065 0.0570051 16 0.52 0.005 0.040 0.035 040 394030 0292002520218 0.18 0.163 01410123 0.107 0.03 0.081 0.071 0.062 0.05 0.0170042 003600120028 17 05110236017100317 0.270 0.231 0.18 0.1700.1.46 0.125 0.1080093 0.000 0.069 0.000 0.052 0.045 0.09 0.034 0.00 0.026 0.023 1 049404160350 0295 0.250 0.212.180 0151 0.030 0.11 0.095 000 000 00900051 0.040018 0.032 19 0475 0.0200.024 0.021 0.018 0277 0212 0.140.166 0.116 0.00 0.00 070 0.000 0.00000037 0.031 0.022 20 45601770 112 0.021 0.02000170014 00215 0.17 0.100.124 0.100 0.007 0.073 0.06 0.051 000 0097 0.031 0,026 0.022 21 04000202420.10.1640.135 0 11200030077 0.0610051 0.04 00370031 0.019 0.01600140012 22 0.000022 0.018 0015 001100110.000 0.42 120270 320 1300 15001230101 0.00 0.00 0.06 0.022 0.01 0.015003001 2 0.400 000 00211 0.000 0.007 0.07400000000000001 0.027 0.002 0.01 0.015 0.012 O 011000197101 102 0010 24 0.009 0.007 0.006 0.00 0.053 0.021 0.021 0.019 0015 0.0130010 0.00 0.007 0.000 0.005 EL 1090 USO ZIYO TUOSSO TELODICO WOORDO DO 9100 1600 I TITOLO OLIO CHO CEDO 100 FOOOOOOOOOOOOOOLLOO900 WOOOOOOOOOOOOOOOOOOOOO / ind/garrison 17e/hibit/Exhibit.143 2.htm EXHIT 140-2 Present Value of an Annuity of S1 in Arrears 1111-1(1) [(+ Periods %61 2960 %9 % %6 % %91 %61 %EZ 2 1 + 4 5 093E BEESVESE GET IT 16 EOBEE66001 ZIC IT TEZT SSE 9 EZT 9 4 5% 6% 7% 3% 10% 11% 12% 13% 14% 15% 1796 18% 20% 21% 22% % 24% 25% 0.9520.93 0.935 0.926 091709090901 0.893 0.385 0.877 0.870 0,862 0.55 0.847 0.540 0.833 0.826 0.8200.813 0.806 0.800 1886 1859 1833 188 1783 1.759 1736 1713 1690 1668 167 1626 1.605 158515661547 1528 1.500 1.492 1474 1.4571440 2.775 2.722 26732.624 2577 2531 | 2.487 2444 2002 2.36123222283 2246 2210 2.1742.100 2.106 2074 2012 2011 | 1981 1952 312 3.240 3.1703.1023037297429142355 2.708 273 260 26392.589 2.500 24942448 2.1042362 3.69636052517 3.433 3.352 22743.1993.127 2058 2.991292628642.803 2.745 2689 5.225.07649174.767 1.784 368535893.098 3410 132612453167 3.092 3020 2951 5.786 55825.389 5.20650348684.71245644423 4288 1.160 40393922 38123.706 3.605 3.508 1.41611273.242 20161 67336.463 6210 5971 5.747 55155235 5.146496 4.79946794487 43444.2074078 3.619 35181421 741571096 ROZ 6.5156247 593557505517 5.18 5.1324905 4772 4607 4451 4303 4.163 401 3905 1706 1673 1566 3.46 111 7.722736070246.710 6.418 61455.995.65054265.216 5.019 3.571 5176030670778997.1296305656 2075905675453523050943646564436 43274.17740353502 3.7763.656 MS 34 7.90 7.5367.16168146.4926.19459185.60 5.421 5.19749884.7934611 1094278412725 TASI 2725 7 6.002 GEGE | 6 NEZATE 156 10 CEE 11 ISO 261 GEET GOTT CE 560260 1669066 261 ESO OTTOCEST SIT0I6WSZECHSSCHUTZ90529 IZLOT 106 ZS 105639000 9.25 1765 0242736737 692 6606302 6.002.7205.000 5.295.000 4802461 4432 4.25 4.103 102 104 12 13 14 15 16 17 10 19 189 161 2 STL10001120011111 ICB190101011 100PX SIEGSZOWTOOSDZES SASS CHUP VE 71247.379 69746.604626559545.65.105510249.00 4.73025364157LOUIM 12.16611274104779709.1228032707.120679073607705475 5.22204.77545704.191 1200 1600 10100 10.07.172 876.2012.702210300 467 | 6.125.018554327350334812 4.6024194204080 192 1112085 11150 10336 9.604 OFIT 016 14511204211061 10. 2013021772 1776657170673360 GOLI 500 5.4105104903 22 24 25 CHE 260 CP SEST EET OLOSIESTAS LOS GOSSRES 99962 GRZ06 OP PEOITUTO20911OSSESS66569799 SOLUZESGUDS6 GOLOVI TWIDGET 12 CEOLISCO BORG 100 SOLD TOGOL IZITTSO168T 15 TRES 599 LOS 696 TE DETTI COTTO OLSZT2905DS S0909 6612629 DSC066 LOUTEILE GETTI SOGOSTIGLIOSE ( LOST RIET TITETIT 92 IZZI PIEZPIST BOOST HET ONS IST 3151348 7.750 728 6.835 6.430 6073574554515182 493741 15.022 10 12711654 10675919077 3.422733 73306873646660975.7665.667 5.1954948 15.14751L0026106109929.161 BB787372696.291 CH 573 3.970 1311417970 700