Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Required information The following information applies to the questions displayed below] Cardinal Company is considering a five-year project that would require a $2,765,000 investment in

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 $2,765,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 14%. The project would provide net operating income in each of five years as follows: $ 2,851.000 1.150.000 1.701.000 Sales Variable expenses Contribution margin Fixed expenses Advertising. salaries and other fixed out- of-pocket costs Depreciation Total fixed expenses Net operating income $ 670.000 553,000 1.223,000 478,000 $ Click here to view Exhibit 148-1 and Exhibit 14B-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.) 1. Which item(s) in the income statement shown above will not affect the box with the question mark to produce a check mark for a corre empty the box for a wrong answer. Any boxes left with a question Sales Variable expenses Advertising, salaries, and other fixed out-of-pocket costs expenses Depreciation expense 2. What are the project's annual net cash inflows? Annual net cash inflow 3. What is the present value of the project's annual net cash inflows? (Round your final answer to the nearest whole dollar amount.) Present value 4. What is the project's net present value? (Round final answer to the nearest whole dollar amount.) Net present value DOCET 140-1 Present Value of the 109 1 2 3 4 5 2 3 10 11 12 OM 15 90 175 12% 59 149 15% 10 17 19% 209 0962 0952 090 0935 0926 0917 09090901 0.893 0885 0.877 0.870 0.362 0.855 08470840 0.8 0.826 020 93001060800 0925 0907 0.390 0.873 0857 0342 0826 0.812 0797 0.783 0.7690756 0.743 0731 0715 0.706 0094 0.683 0.572 0.361000 640 0589 0864 0340 0.816 0794 07120751 0731 0712 0.693 06750658 0641 0624 0.609 0.593 05790564 0551 053 054 050 0.55 0.021 0.7920763 0735 0708 06830659 0.636 0600 0.592 0572 0552 0.534 0.516 0499 0.432 0467045100700 0.822 0.784 0347 0703 0.631 06500621 0.593 0.567 0543 05190.497 0.470 0456 0.437 0.419 0.402 0.386 0.370 0.55 0.31 01 07900746 0705 06060630 0596 0.564 0.535 0.507 0.480 0456 0.432 0.40 0.390 0.370 0352 0.335 0.319 0303 0203 0275 073 0.750 07h 0665 0623 0.587 0.57 0.513 0.412 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.2700260 0249 0235 0722 0.210 0.731 0.677 0.027 0.582 05400502 046704040404 0.376 0.351 0.327 0.305 0.285 0.206 0.2490.233 0.21 0.2040101 0179 0.702 06450.592 0544 0.500 0.460 0424 0.391 0361 0333 0.308 0.234 0.263 02410225 0.209 01940300 0167 0.67606505580508 0.463 0422 0.308 0.352 0.322 0295 027002470 227 0.200 0.191 0.178 0162 0.19 0.17 0.1260116 0.6500565 0.527 0.475 0.429 0.300.350 0317 0.2870261 0237 0.21501950178 0162 0135 01230112 01 000 0.625 0557 0 4970444 0.397 0.356 0.319 0.286 0.25% 0.21 0.208 0.157 0.160 0.152 0137 0124 0112 0102 009200300700000 0 601 0530 0.400 0.415 0.368 0.32002900258 0.220 0.2040182 0163 0.5450130 0716 0104 0093 0034 007 QOG 006 0055 05770505 0.442 0.388 0.340 0.299 0.263 0.232 0.205 0101 0160 0101 012501 0.009 008 0078 000 0002 0.055 000 000 05550 401 0417 0.362 0915 0275 0.2390209 010) 01000100123 0108 0.005 0.014 0.074 0005 0057 0.05100450040 0534 0.4580394 0.309 0.292 0252 02100158 0163 0:11 0123 0107 0.093 00010070002 0.054 000 000 000 000 0.000 0500436 037 0317 0270 0.231 0.1900170 0146 01250100 0.090 0000 0000 0000 0052 004 0030 0.034 0030 002 0022 0494 0.41 0.350 0.296 0.250 0.212 0130 0153 0.00 0.11 0095 0.001 0.009 0.050 0.051 004400300012 0.028 0.0240021001 0.45 0.396 0.331 0277 0.232 0194 0164 0138 0.110 000 000 007000600051 00130031 000 0027 0033 0020 000 001 0456 037 0312 0.250 0.21501780549 0124 0904 0.007 0073 0.061 0.05 0.003 0.037 000 0026 0022 0.04 0.06 001 0002 0.409 0.250 0.294 02420199 0164 0135012 0093 0.077 0064 0.053 004 0037 0.031 0026 0022 0.010 0.00 0.00 0.0 2009 0.422 0.342 0.278 0.226 0134 0.150 0123 0101 0.083 0064 0056 0.046 0.033 0032 0.026 0022 018 0015000 won 0000 000 0405 0.3260262 0211 0170 0.138 0112 00910074 0.060 0049 0.0400033 0.027 0.0220018 0.015 0.012 001000000000000 0.390 0.00247 0197 0:158 0126 0.02 0.002 0.066 0.053 0.043 0.035 0.028 0.023 0.0190015 000 000 0.000 0.00 0.00 0.005 0.375 0.295 0.2330154 010 0116 0.092 0.074 0.05900470038 0030 0.024 0.020 0.01 0.013 0010 0.009 0007 00060005 000 0.361 020 02200172 01350106 0054 0.066 0.053 0.042 0.033 0.026 0.021 0.017 0 0.009 0.007 0006 0.005 0.004 000 0347 0.268 0.207 0901 0125 0030 0.076 0.060 0.047 0.037 0.029 0023 0.01 0.014 001 0000 0.00 0.00 0.005 0004 0.000000 0333 0255 0.196 0.150 0116 0090 0.069 0.054 0042 0.033 0.026 0020 0.016 0.012 0.0100008 0.005 0.005 000 000 0002 0002 0321 02000185 0 141 0.007 0.062 0063 0040 0.037 0.029 0.022 0.01 0.01 0.00 0.008 0006 0.005 0004 0.000 0.00 0.002 0.002 0.303 0.2310174 00 0099 0.075 0057 0044 0.033 0026 0.020 005 0012 0.009 0.007 0.005 0.004 0000 0003 000 000 000 0.203 02 0.097 0067 0006 0.002 0.022 0.015 0.01 0.008 0.005 0.004 0003 0.002 0.001 0001 0001 0000 0000 0000 0000 0000 10 20 21 20 24 25 26 20 29 30 40 DOBIT 140-2 Patent Value of an Annuity of $1 in Arreart 4.000 Prirods 6 9% 10% 12% 13 155 1 173 09620952090 09350926 0917 55% 204 09090901 0.093 0.885 08770870 0.362 0.855 0.347 2 1880 1833 1905 0.340033003260320 0.00 0.00 100 1783 1759 736 10 3 1690 1668 1547 1626 1605 1.5851566 1547 1520 15091492457 2775 2.72 2672 2624 2.577 2531 2487 2444 2.402 231 2372 2283 2246 2210 2174 4 3.600 1540 3465 3352 2.540 2.106 2074 200 201 3.240 3.170 3102 3037 2974 2.914 2.855 2.790 2713 2690 2039 250 2540 2414 2413 2004 2003 5 4452 4212 4100 3.993 3.890 3.791 3.696 3.6053517 3.433 3352327411992127 2058 2.991 2.9262.364 2003 27452 5242 5070 4.917 4623 4.355 4231 4.111 3.9983889 3734 3685 3.589 1498 3.4103328 32451107 10 3000 2.25 7 6.002 5796 5502 539 5206 5.093 45604712 4564 4423 4288 4.160 4.009 3.922 3.812 37063.605 3.500 3.41127 13031 6.733 6.463 6.210 5.971 5747 5.535 5335 5.546 4.960479946394437 43444207 40781954 3.6371726 101915 321109 7435 7300 6802 6515 6.27 5.995 5750 5.537 5.328 5132 4946 4772 4007 4.451 4303 4563 10 4031 3.905 1736 367335651 am 7722 7360 7024 6.710 539 5.650 5626 5.250 5.019 434659 4494 43394192 4054 1923 1729 16 17 11 8.750 8306 707 7499 7199 6,805 6.495 6207 5938 5687 5451 5234 5029 483646564436 4377477 12 9.35 8363 4005 1902 171650 8384 753 7536 7361 6.8 6.492 6194 5910 5.660 5.421 5.157 4900 493 4011 44394273 401 905 35 1125 9.986 9394 8.853 8.358 7.904 7487 7103 6.750 6.424 5.122 5.342 5583 5.3125178 4.910 4715 453 4.3624203 4052192 2700 10.563 9099 9.295 3.745 3.244 7796 7.357 6.902 6628 6302 6002 5.724 5.460 5229 5.000 4802 4011 15 11.118 10380 9.72 9.108 3.559 8001 7.606 2191 6011 6.462 6142 5.847 5.575 5.324 5092 48704675449435 11652 10.0330106 9447 8.551 8313 2824 779 6924 6.604 6.265 5954 5.500 5.405 5.162 4933 4730 456 457 419401 17 12.30 11274 0.477 2.763 9122 8.544 8.022 7549712067296.373 6047 5740 5.475 5222 4900 47754570481421902 100 12.659 160 1082110050 9372 8756 8.201 7702 7250 6.640 6467 6120 5.1 5 534 5.2735.00 48124500444240001 19 1034 12.085 1150 10.3369604 3.950 3.365 7839 7368 938 6.55061985.775.504 531 5.070 40 40354142425 180 20 5001245211470 105949.000 9.120 3514 796374597025 6623 6.250 5.9295628 5353 5101 470 4657 42 21 1029 12.82111764 10.836 017 9292 8.649 80757562 7102 6.687 6312 5973 5665 5.334 5.127 4.091 4654292 1000 22 1.451 2.163 12042 11061 10 201 9.442 8.7728.176 7645 2370 0.7436359 0.0115.6965.4105149 1909 490 400 20 23 140512612.303 11272 10.371 9.580 8.883 8.2667718 7230 6.792 6.39960457235425167 492547024400 en 10 24 15.247799 12.550 11409 10.529 9.707 8.905 8.3487734728061839 6.44 10737465.451 5102010 15.672 51004 12.783 1654 10.675 9823 9077842278437830 6873 6.4546097 5766 5.0575305 4941721 UN 4 20 15903 14375 000 1026 10 010 9929 9101 8.488 78967372 6.906 6.491 611578354905 206 456 474520424151 27 1.130 1400 11211 11907 10 935 10.02792175487943 7400 6.935 6.546065790 5.492 5.215 4.954 454 432 44 3000 000 2400 2007 1051 10116 9.307 1.602 79047441 6901 6.83461525810 5502 522) 490 4739 413 415 20 10.904 15141 591 12.278 1150 10190 0.370 0.00022 7470 6.903 65516166 5.20 5.510 5220 400 4501 04158 1994 30 12.292 15172705 12.400 11250162740427 094 055 7496700365600177 40 19791 17159 15046 112 11935 10757 9.779951 82447634 71056642 6230 50 555 256 2.903 470 454 434) 110

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

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

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

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

The Principles And Practice Of Auditing

Authors: George Puttick, Sandra Van Esch

7th Edition

0702137723, 978-0702137723

More Books

Students also viewed these Accounting questions