all 6 please

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 1,369,600 $ 477.000 Click here to view Exhibit 138-1 and Exhibit 138-2. to determine the appropriate discount factors) using table 6. What is the project's internal rate of return? (Round your answer to nearest whole percent.) 7. What is the project's payback period? (Round your answer to 2 decimal places.) 8. What is the project's simple rate of return for each of the five years? (Round your answer to 2 decimal places.) 13. Assume a postaudit showed that 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? (Negative amount should be indicated by a minus sign. Round discount factor(s) to 3 decimal places, Intermediate calculations and final answer to the nearest whole dollar amount) htpro 14. Assume a postaudit showed that 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 payback period? (Round your answer to 2 decimal places.) Payback penod years 15. Assume a postaudit showed that 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 simple rate of return? (Round your answer to 2 decimal places.) Sirati of return EXHIBIT 10- Perm V. ostry on the Tech 1 052 094 095 096 00170 909 0907 0993 0385 0.77 70 6.362 0155 0.00 0.0330836 020 01 000 000 1880 1731 1735 1713 1 166 167 1626 160 1.565 156 157 158 1.0 143 144 14571440 2.775 272 2673 224 225772531 247 24442402 2.61 232 233 2346 2.210 2174 2.40 2.100 2074 2012 2011 1952 10303546511122401702102 2037 2.974 2014 28552790 2748 2690 2619 589 2560 24942420022 4534320 4212 2100 3990303791269630025714215222731982127052907 2006 2004 2003 2.740 2000 242 SOTO 2017 767 462 46355231 41113 998 3880 2.74 365 366 3.498 3410 26 3.25 3.167 2002 3020 2001 7 3.000 75525 5206 50334 868712564434204160401 2022 2023 7063005 3.0 3416 3321121161 6.723546) 6210 S07157475.53 1654906799 8630 A 14307 2078 20542837726 1610 18 12 3330 TAG710202 6515 5247 5.905 5.759 557 633 5.13245464772 4602 4451 4301 413 40311005 276 1673 1506 15 70 1117722300 7024 710 6.41061655 SO S26 216 5019304960193 4054392370912251 1 100 306707490139 6.0 6.4056 207 30667 453 5 234 503 4336465666427 4177 40203 1778 1050 TE 34 746 7.166.14 6492 61044 601 5.660 1197 45000 410127 3001 2725 13 3.000 370047471036750 424 6.122 51425135149104715453 42 403 4053 1912 370 100205 745 146 73576962 662 302 3002 726 5468 5 29 64.3024014024265 TON 1204 1 118007121000 11001 7600 7.01 611 642 6.142 575 59 502483664410 411 412 4001 2 10 10 100 675 331347,319 06.06.2014 668401 102438730537414033 > 12.106 11101 102 256130 67293 607 60 470 5400045454101219401010 126 10 10.372 3750201 7.702 7.250 630 6467 812855345375.03810419 424 400 300 18 130 11.15 10 30 5739693350 5377 55 18 OYO 446 447 426100 20 12:43 11 4048 247003740170301000 6200101 T 460 4275 41103,954 2 14030131111010100172 1.640102 5.667631203 104 12 66402412110 144511 2017 11 00 10 301 9442 1773 170 7545 7:170 674 011 566 410 1.14049000 458430241303070 11.400 12:30 1212 10.371 0026672187270 67920064.72 542 5 157 455 67034499411 413 31 16.34 13550 11400 10,690 703 572 603 064515102314 31 15.1073 104 10678 077 22 7330 673 6.64600774467 5105401 4516 300 11600000.1014 2012 06 111 578 54805 206 207 4520 4320 IST 101502211 11 10 935 100270257969 7400 635 6614 1116579425495473445433276490 156 11.606 12.137 11051 10.16 107 329047441 G4610 10 5502152970435 432 15:41 121 121.15 10.106.370 05002370 600 620 6510 220 474045313741501004 30 1720 172 1766 12.00 13 10376 477 40 740070036.668.1.620 551752354370 46 4160195 17.15 15.046 13.113 11035 10 77 9.779 47.67 105 420.233 5548 5204702544 414 4.16520 CE SE EXHIBIT 3-1 2 5 3 10 1 12 10 10 11 12 164 17 20 21 22 0.062 095 0943 095 0.9.26 0917 0.009 0.001 0.893 088 0877 0.870 0.2 0.85 0.57 0.40 0.035 0.026 0.20 0.313 0.000 0.000 0.925 0.907 0.10073 055 0542 0 306 0.812 0.797 078) 0709 0.756 0.749 0.731 0.7 0.706 0.504 OB 0.672 0.661 0.50 0.640 0389 0.364 300316 794 0.772 0.751 0.731 0712 0603 0.695 0.658 0.541 0:624 0.609 0.593 0579 0.564 0551 0.537 0.24 0512 55 032) 079 076 075 0.70 0.3 0559 0635 0613 6592 0572 0552 0534 0516 0.499 0.002 0.467 0.451 0417 0.423 0410 0822 071 07070713 0581 060 0621 053 0567 0.543 0.519 0.497 0.476 0.456 0.47 0.419 0402 0.36 0370 0.355 0.14 0.328 0.700.745 0.705 06 0.630 506 0.564 0.535 0.507 0.400 0.456 0.42 0.410 0.390 0.370 0352 0335 0.319 .303 0.209 0275 0.262 0760 0711 0.665 0623 083 547 0513 042 0.452 0425 0.400 0.370 0.354 0.333 0.014 0.296 02790 263 0.249 0235 0.222 0210 0.731 0.677 007 0.582 0 540 502 0467 0.434 0.404 0.375 0.31 0.27 0.305 305 0.266 0.249 02330211 0.204 0.191 0.179 0.168 0.703 0645 O2 OSH 0.5000 4600 424 0.01 0.361 0333 0.30 0.284 0 263 0.24 0.225 0.200 0.194 0.180 0.167 0.155 0.144 0.134 0676 0614 OSS 0000463 0422 0.300.352 0.32 0.2950 270 0.247 0.227 0.20 0.191 0176 0.162 0.149 0.13 0.126 0.116 0.107 OSO OSS5 0.5 0.475 0.429 0.50 0.17 0.207 0.261 0.237 0.215 0.105 0.17 0.162 0 141 0.125 0.123 0.112 0.103 0.094 0006 0625 0.557 0.47 0.446 0.7 0.356 0.319 0300 0257 0.21 0.200 0.17 0.16 0.152 0137 0.24 0.112 0.102 0.092 0.083 0.076 0.059 0.001 0.530 040 0415 0.20 0.250 0.250 0.20 0.204 0.12 0.163 0.145 0.10 0.116 0104 0003 0.084 0075 0.00061 0.055 0577 0.505 04 03 0340 0.299 0 263 0.22 0.205 0.101 0.750 0.14 0.125 0.11 0.000 0.00 0.00 0.00 0.00 0.055 0040 0044 OS55 0.481 0417 0.32 0315 0.25 0.250 0.200 0.13 0.100 0.140 0.123 0.00 0.005 0.04 0.074 00 0.057 0.051 0,045 0040 0035 0534 045 074 0.33 0.22 0.252 0.21 0.18 0.16 0.141 0.12 0 107 0003 0.0011 007 0062 0.054 0.04 0.042 0036 0.033 0.020 05 04160371 037 0.270 0.23 0.18 0.10 0.16 0.125 0.00 0.00 0.00 0.00 0.00 0.052 0005 0.030 0.034 0.00 0.096 002) 0.44 0.616 0.30 0.206 0.250 0212 0.10 0.153 010 0111 0.005 0.01 0.000 0.00 0.051 0044 0030 0.032 0.03 0.024 0.021 00 475 06 0.11 0.27 0.22 0.16 0.164 013 0.116 0.008 0.003 0.070 0.000 0.051 0043 0037 031 0,027 0.023 0.020 0.01% 0.014 0.4160177 0.312 0.2 02150178 0 140 0.124 0.104 0007 0.023 0.001 0.051 0.04 0.07 0.031 0.020 0022 010 0.016 2014 0.012 040 30 0.394 034 010 0164 0.15 0.112 0.003 0077 0006 0.003 0.044 00370031 0026 0.022 0.0111 0,015 0012 0.011 0009 0.422 0.342 0.37 0.226 0154 0.150 0.123 0.101 0.003 0.06 0056 0046 0030 0.032 0026 0022 0.018 0018 0.0130011 0000 000 0.4060326 0.362 011 017061380112 0001 0.074 0.000 0.00 0.040 0033 0.02 0.02 001 0.0150012 0010 0.000 0.007 0006 0.00 0.10 0.47 0.19% 0.11 0.1200.102 0.002 0.006 005 0043 0.0 0.0 0.023 0010 0015 0.013 0010 0.00 0.002 0.005 0.005 350 295 0333 0.14 0.146 0116 0092 0.074 0.00 0.047 0.03 0.030 0024 0.020 0016 0011 0010 0000 0.007 0.006 0.005 0.004 0361 0.20 0.20 0172 0.125 0.106 0064 0.006 0053 0042 003 0026 0.021 0017 0014 0011 0.000 0.007 0.005 0.005 0004 000 0.47 0.263 0.07 0.161 0125 0.008 0076 0000 0047 0.03 0.029 002 0011 0014 0011 0000 000 0006 0.005 0.003 0.003 0.002 0333 0255 0 196 0.150 0.116 0.000 0.00 0.054 004 003 0.026 0020 60160012 0010 0.00 0.000 0.00 0.004 0.003 0.003 0.002 0321 035 0.15 0.14 0.101 0002 003 004 0037 0.029 0032 0.017 0.014 0011 000 0.000 0.00 0.00 0.003 0.003 0002 0.002 0308 0.23 0.174 0.13 0.000 0 0.057 0.04 0033 0.026 0090 0015 0012 0000 000 0005 0,004 0.003 0.003 0.002 0.002 0.001 0.00 0.14 0.097 000 0046 0.032 0022 0.015 0011 0.000 0.00 0.00 0.00 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0000 0000 17 20 23 34 25 27 20 20