Required information

Skip to question

$[$The following information applies to the questions displayed below.$]$

Cardinal Company is considering a five$-$year project requiring a $$2,750,000$ investment in equipment with a useful life of five years and no salvage value. The company$$s discount rate is $18\%.$ The project would provide net operating income in each of five years as follows:

Sales $ $2,849,000$

Variable expenses $1,122,000$

Contribution margin $1,727,000$

Fixed expenses:

Advertising, salaries, and other fixed out$-$of$-$pocket costs $ $752,000$

Depreciation $550,000$

Total fixed expenses $1,302,000$

Net operating income $ $425,000$

Click here to view Exhibit $14$B$-1$ and Exhibit $14$B$-2,$ to determine the appropriate discount factor$($s$)$ using table.

$13.$ Assume a postaudit showed all estimates $($including total sales$)$ were exactly correct except for the variable expense ratio, which actually turned out to be $45\%.$ What was the project$$s actual net present value?

Note: Negative amount should be indicated by a minus sign. Round intermediate calculations and final answer to the nearest whole dollar amount.