Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

all 5 please Required information [The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a

all 5 please image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Required information [The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a $2,850,000 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: $2,857,000 1,011,000 1,846,000 Sales Variable expenses Contribution margin Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $ 799,000 570,000 1.369,000 477,000 Click here to view Exhibit338-1 and Exhibit.138-2. to determine the appropriate discount factor(s) using table. Required: 1. Which item(s) in the income statement shown above will not affect cash flows? (You may select more than one answer. Single click the box with the question mark to produce a check mark for a correct answer and double click the box with the question mark to empty the box for a wrong answer. Any boxes left with a question mark will be automatically graded as incorrect.) Sales Variable expenses 2 Advertising, salaries, and other fred out-of-pocket costs expenses 2 Depreciation expense 2. What are the project's annual net cash inflows? Annuaire cash flow 3 What is the present value of the project's annual net cash inflows? (Round your final answer to the nearest whole dollar amount) 4. What is the project's et present value? (Round discount factors) to 3 decimal places and final answer to the nearest whole dollar amount) 5. What is the project profitability index for this project? (Round your answer to 2 decimal places) EXHIBIT 120-1 2 3 5 10 1 12 10 11 12 16 17 19 20 21 22 22 0062 093 0983 09350.9.26 0917 0009 0.001 0.893 OSBS 0.877 0.870 0.62 0.85 0.57 0.840 0033 0026 0.20 0.313 0.000 0.000 0.925 0.907 00 73 0557 0342 086 0812 0.797 078) 0.769 0.756 0.749 0.731 0.71 0.706 0.504 063 0.672 0.651 0.50 0.640 0.889 0.364 300316 074 0.772 0.751 0.731 0712 0603 0.675 0.658 0541 0:624 0.60 0.393 0579 0.554 0551 0.537 0124 0512 US 0.02 0.792 070 0775 on 06 0559 0636 0613 0 592 0572 0.552 0534 0515 0.499 0402 0.467 0,451 047 0423 0410 0822 074 0767 0713 581 650 0621 0 593 0.567 0.54 0.519 0.497 0.476 0.456 0.437 0.419 0402 0.35 0.370 0355 0.141 0.32 0.750 0.746 0.5 0.6 0.630 0506 0.564 0535 0.502 0.400 0.456 0.432 0.410 0.90 0.370 0352 0335 0.319 .303 0.299 0.375 0.263 0.750 0711 0.665 0.622 053 0547 513 0.4320 452 0425 0.400 0.370 0354 0333 0.14 0.299 0.279 0.263 0.249 0235 0.222 0210 0731 0.677 057 0582 0 540 502 0.467 0.434 0.404 0.375 0.351 0.27 0.305 0.005 0.266 0.249 023 02 0.204 0.191 0.179 0.168 0.703 01645 02 05 0.0004460 0624 0.301 0:361 0333 0.30 0.284 0 263 0.24 0.226 0.209 0.194 0.180 0.167 0.155 0.144 0.134 0678 0614 OSSOLO 0.43 0.422 036 0352 0322 0295 0 770 0.247 0.227 0.208 0.11 0.176 0.162 0.149 0.13 0.126 0.116 0.107 OSO OSIS 0.5 0.45 0.429 00.350 031 0.207 0.261 0237 0.215 0.10 0.17 0.162 0 148 0.135 0.123 0.112.0 103 0.094 000 0625 0.55 0.499 0.446 0.17 0.356 0.319 02060257 0.21 0.200 0.17 0.168 0.152 0137 0124 0.112 0.102 0.002 0.003 0.076 0059 0.601 050 4000 415 0.20 0.250 0.250 0.220 0.204 0.162 0.163 0.145 0.30 0.116 0104 0093 0.084 0075 0.00061 0.055 0517 0.505 04 03 0340 0.299 0.263 0.22 0.205 0.101 0.750 0.141 0.125 0.111 0.000 0.00 0.07 0.000 0.003 0.055 0040 0044 OSS 0.481 0417 0.352 0315 0.25 0230 0.209 0.13 0.100 0.140 0:123 Oto 0.005 0.014 0.074 065 0.057 0.051 0,045 0040 0035 0534 045 074 0.3390292 0252 0218 0.188 0.163 0.141 0.12% 0 107 0.00 0.00 0.071 0002 0064 0.04 0.042 0.035 0.033 0020 05130436 0.31 0.37 0.270 0.23 0.18 0.10 0.16 0.125 0.00 0.00 0.00 0.00 0.00 0.052 0045 0,030 0.034 0.00 0.096 0.023 0.44 0.616 0.30 0.206 0.250 0212 0.10 0.153 010 0111 0.035 0.01 0.000 0.00 0.051 0.044 0030 0.032 0.03 0.024 0.021 0.01 0.475 006 0.3 0.21 0.2 0.14 0.164 0.13 0.116 0.000 0.003 0.070 0.000 0.051 0043 0037 2031 0,027 0.023 0.020 0.01 0.014 0.16 0.77 0.313 0.28 021501780 140 0.124 0.104 0007 0.03 0.001 0.051 0.04 0037 0.03 0.020 002 0010 0.016 2014 0.012 0430 0.394 034 0100 0164 0.15 0.112 0.003 0077 0.000 0.003 0.044 0037 0031 0026 0.022. 00111 0.0115 0.013 0011 0009 0422 0.342 0.37 0.326 0114 0.150 0.125 0.101 0003 006 005 0046 0.030 0032 0026 002 0011 0011 0011 0011 0000 000 0.400 0.326 362 011 0110 00112 0001 004 0000 000 000 0033 0.027 002 001 00150012 0010 0.000 0.007 0.006 08900310 0.247 0.197 0.11 0.20 0.102 0.002 0.000 0.00 0.04 0.035 0.02 0.0230019 0015 0.013 0010 0.00 0.00 0.00 0.005 0.375 025 0333 0.14 0.146 0116 0092 0.074 0.00 0.047 0.03 0.00 0.024 0.020 0016 0.01 0.010 0000 0.007 0.006 0.005 004 0361 0.20 0.20 0172 0.125 0.100 0004 0.006 0053 0042 003 0036 0021 0017 0014 0011 0.000 0.007 0.005 0.005 0004 0.00% 0.17 0.3 0.307 0.161 0125 0.091 076 0000 0047 0.037 0.029 002 0018 0014 0011 0000 000 0006 0.005 0.003 0.003 0003 0333 0255 0 190 0150 0.116 0.000 0.00 0.054 0042 0093 0026 000 0016 0012 0010 0.00 0.000 0.00 0.004 0.003 0.003 0.003 03210343 0.15 0.14 0.101 0002 003 004 0037 0.029 0022 0017 0:014 0011 000 0.000 0.00 0.004 0.003 0.002 003 000) 0.308 0231 0,174 0.131 0.003 05 0.017 0,044 0.03 0.026 0.0200015 0.012 0000 000 0005 0,004 0.003 0.003 0.002 0.002 0.001 0.00 0.14 0.097 007 0046 0.032 0032 0.015 001 0.000 0.005 0.000 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.000 19 20 23 34 25 20 27 20 EXHIBIT - 6 OL Pecit 2 052 0900035 036 017 0900 901 03:885 0.70 6.362 0155 0.7 0.0 0.033.0026 00 01 000 000 18010783 1759 173 1713 160 166 167 1626 1505 1585 1.500 1547 1530 1.500 1402 1474 14571440 2.775 2.723 2673 2031 2577 2551 2487 2444 2402 2361 222 223 2246 2210 2178 2.140.2106 2074 2012 2011 2010 10303546511123340170102 3037 2.974 2014 2855 2.798 2743 2690 260 259 2500 2042 20422 4.453 43294212 2100 1991 1990 17912096 30025171412353 274 21902127052907 2006 2004 03 2.740 2000 242 071 017 767 462344643556231 41113.88 3880 374 365 3500 3.498 3410320 3.25 3.167 3002 3.020 2001 7 1.000 75525206 503347124540160070 1022 312 37063605 3.141633211221101 6733466210 307 57475533 16649084708630 4207 2078105428371728 1619 35213129 747108 02 6515 5247 5.905 5.759 5537 532 5.132 49464772 607 4451 402 403 401110052786 1673 1566 1462 17722300 7024 713 418 6145 5.262 5019304961934.054393 3709 362251 1 27601067490139 6.0 6.0 6 207 93 657 453 5234 5043364406 407 4117 403902 1763 TE 304 700 750 7.166.1464210 5.00 41107 400034127 128 3 3.00630137047607103 5750446122514253 40104715451324203 4053 1112 370 1056 205745 74 76 737 692 662 302 8002724 548 629 50430240114262054 TO 12 104 111000 712 10050 1061 7600.1016811 26.142 574575 534 50024176674414151614001 5 10 10 100 675 11373342,319 46.08.205 04 66864056.16243867305414033 121061110712 27549710672966047679 576 530007554101 319 409 1010 126 111000 037 3750201 7.702 7.250 60 6.467 1285534 525.0331419 424 400 300 1354120851118 100.000 570036 693 6.10 5.877 556 OYO 65434635 40326 00 00 12.403 11:40 18 20 4700374017030929 562 5101 TO 460427941103054 21 10 11111111000 10.0172 0.040053102 5.607 631203 104 12461643034120 1445113200 11001 10301 9442 87721767645717067416011696 5410 5145000 46904884302 4.130 1.070 23 11.40 123031212 10371503201182706930425433 516 43590 4400 411 4.13 3.7 124 119131550 11400 10,630 703 523 6035 40 45 50 34 434101 15.1073 1654 1076 077 073306873664 007 764 467 5.105 48 71 25167 10 11 10 10 20 30 40 32 606011187542000567 4520 4320 4.15 10130 2311 11 10 935 1002702375 796 7400 635 6614130 570 5402149544543321540 23 3600311406 12.137 1105110110107 270147441 G4610 10 5502222 97 458 433 416302 1954 15:1411311271115810.106370 6500334706902 5520 5510 220 470 451 450 104 30 1721 172 1376612400 1130374427405 740070036.566 81829 5511 52354.5704160195 17:15 150461331311035 1077 0.779 01 7,638 7105 642 6.223 5545 520494760454464416611

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Introduction to Managerial Accounting

Authors: Peter C. Brewer, Ray H Garrison, Eric Noreen

8th edition

1259917061, 978-1259917066

Students also viewed these Accounting questions