Waterway Mining Company recently purchased a quartz mine that it intends to work for the next 10 years. According to state environmental laws, Waterway must restore the mine site to its original natural prairie state after it ceases mining operations at the site. To properly account for the mine, Waterway must estimate the fair value of this asset retirement obligation. This amount will be recorded as a liability and added to the value of the mine on Waterways books.

There is no active market for retirement obligations such as these, but Waterway has developed the following cash flow estimates based on its prior experience in mining-site restoration. It will take 3 years to restore the mine site when mining operations cease in 10 years. Each estimated cash outflow reflects an annual payment at the end of each year of the 3-year restoration period.

Restoration Estimated Cash OutFlow Probability assessment

$13,930 10%

23,610 30%

27,360 50%

27,250 10%

What is the estimated fair value of Waterways asset retirement obligation? Waterway determines that the appropriate discount rate for this estimation is 5%. (Round factor values to 5 decimal places, e.g. 1.25124 and final answer to 0 decimal places, e.g. 458,581.)

Estimated fair value of Waterways asset retirement obligation = _______?