11 Cardinal Company is considering a project that would require a $2.765,000 investment in equipment with a useful life of five years. At the end of five years, the project would terminate and the equipment would be sold for its salvage value of $300,000. The company's discount rate is 14% The project would provide net operating income each year as follows: 25 points $2,651,000 1.150.000 1,701,000 8 02503 Sales Variable expenses Contribution margin Fixed expenses Advertising. salaries, and other fixed out of pocket costs $670,000 Depreciation 493,000 Total fixed expenses Net operating incom 1.16), 600 $538.000 Click here to view Exhibit 10.1 and Exhibit 10-2. to determine the appropriate discount foctors) using tables Required: What is the project's net present value? (Round discount foctor(s) to 3 decimal places, Intermediate and final answers to the nearest dollar amount.) Not present value Next 2 EXHIBIT 10-1 Present Value of $1 F. P (1+r)" Teriod I'X 5 O' SS 104 MI LON ST 28% 30 1 09620952 0943 0926 0.000 0.19 037 0362 017 03 000 0060794 0.731 076 0714 0.925 0907 0.590 0.337 0.86 0.797 0.76 0.783 0715 091 067206560.630 0010 0.592 0.510 2 11 3 089 0364 08400794 0.71 0.12 067 0661 0600 037 0351 03403000477 0455 0.14 4 0.855 0.025 0.792 0.735 066 0636 0.592 0.552 0316 0.03 0.51 0.13 0.397 0.373 0.50 0.300 3 01220784 047 0681 061 03670519 0460437 00 00 0.41 0.315 0291 00185 6 0.790 0.716 0.705 06:30 0.561 0.507 0156 0110 0.370 0.335 0.03 0.375 0.250 0.227 0.207 0.13 2 0.90 TIL DO OS 05130352 0400 354 03140 227 0198 017 01 03 0731 06770627 0510 0.467 0.016351 0.305 0266 02330 201 0179 0.157 0.1.19 0.123 0.066 070306455004141 000194 0167 014 015 010001001 10 0676 0.614 0.536 0.163 0.33 0.22 0.2700227 0.910162 0.137116 009 0.0630073 0035 0004 0.0002 019 0167 ODON OM 001 13 0.0250357 0.197 0.37 0.319 0237 0.200 0.161 0137 01120093 0.0% 0.002 0033 000 0010 12 00 DODOM 1450 116 00 00 00 00 14 0.577 0.05 0.11 0.3100263 0.205.160 0.125 00 00 00 00 0.00 0.00200230009 15 0335 40 041303153 614001004 DES 001 000 000 000 16 0.334 0.36 0.19 0.22 0.213 0.163 0.1330.093 00710050000033 0.025 0.019 0015 000 12 OSE) 040 0700101 000 000 000 0.19 0.16 0.50 0.250 0.10 0.13 0.09500600051 0.03 005 00 01 0.02 000 000 19 05001 0200161 0 0 0 0 0 0 0 0 30 04456 0.377 0:3120315 0.100.1010073 0051 DN 009 D0 Be D00 S60 71 040.54010135 00003100320015000000000000001 22 0.22 030 0.250 0.13300000000000000 soor 16001001100000000000000000000002 20 0.00030027015501000000000000000 031500001000010000000000001 01 03032001001000 00000000000000 OTO EXHIBIT 10-2 Present Value of an Annuity of $1 oto IVE MI 7 10 SON 1 0.962 2560 093 0.926 0909 0.093 2 1356 1359 IS1 1.783 1736 1696 3 2.773 2673 LSZ 2487 2.402 IT 911 1961 2.723 3516 4 3630 ZICO LEOS OLI 0,577 0362 0.57 0833 0230 0.306 07940.701 0.7690,714 1647 160 1.566 1533 1492 1457 1424 1.392 1361 2.322 2246 2174 2105 2012 1589 2914 2.7952690 2.559 2194 2101 2320 2341 2.166 1.879 3,433 324 3.127 2.991 2364 27452635 2.532 2436 2035 3.599365 3.495 3.3363.167 3.020 295 2.750 2643 2165 4253 409 331236083,416 3.242 3.033 2037 2.502 2263 5 EST 4330 ZITE 3.993 5096 1626 HIT SET 9 4.917 1791 UTS 2009 5.076 3.736 ES 3.200 3.147 19 1911 1961 SCS CZ 6.463 OIZO ICT SCOZ 920 110 E 619 SC SLOT TCT 6197 976+ 6 SIZ 7.100 COU 6247 3.739 3.328 4607 403 4001 3 756 3.5063.366 3:1543019 2379 5216 483 494 419 3923 3.6 3.45 3.269 3092 2414 10 7.722 7.300 615 3650 6.710 7.19 11 3.760 2008 7557 306 9 DE 2 EEES LEE 0 LET 991 610C STS OTT 06123C S91 LITR 61' 0095 35 3.563 CS 7336 7.94 TO PISO 29 1Z EL 9.95 1666 CARS PE 9 295 its 73676626 76066811 1050 9999 LWS 10350 11653 10:33 5.542 5.3424910 4333 420339129656 347 32232468 6.002 5165 3.00 401 6.142 3.373 30924673431540013726 62653669 5.36247304357 1033.51 15 9.712 5599 UT 6 6 509 TT SAC HEZ SZC ET COF 16 18.274 17 15 13.166 1369 10.106 10.477 2005 11156 7259 24 OS Octe IOS 990 590 9.122 9372 604 11 06911 61 TICE 13500 12.005 12.463 1221 11470 3514 7:16 TOP 1156 IY 050+ tot S2LF 2$$ SELESSIS 299 Tot TOCESSE 920001 6ITT SOFT TO THIS SOCO COETOFOTOFT OCT: STS 99 Sort: 16 HSS TOT 1109 TL E 9 OCT UT For + + SHAL 061 11 2017 LOT 1975 It 140:29 TIL 10017 10301 ISH 13.167 12643 1697562 7737645 27156.792 SITE 10371 13799 OSSZI 15633 13.45 1052 10673 1010 10.93 CODE 532754 907775068770586719251441413.554 2 9.15171906 05113 540 950 4530 231 232 2330 2.500 746935 07 9 ET 16 141 110 1115 11 OOST TEC SES 1909519 166 SISTOT 1988 DE 16 OCS OSE SY551 COSSONO 0911 TEST COLE NICO 00C 30 CA KLOST 137 150
