Required information The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a $2.915,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 16%. The project would provide net operating Income in each of five years as follows: $2.863.000 1,014,000 1.849,000 Sales Variable expenses Contribution margin Fixed expenses Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $ 781,000 583,000 1,364,000 $ 485,000 Click here to view Exhibit 130-1 and Exhibit 130-2. to determine the appropriate discount factor(s) using table 7. What is the project's payback period? (Round your answer to 2 decim Project's payback period years Required information The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a $2,915,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 16%. The project would provide net operating income in each of five years as follows: $2,863,000 1,014,000 1,849,000 Sales Variable expenses Contribution margin Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $781.000 583,000 1,364,000 S485.000 Click here to view Exhibit 138-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using table. 8. What is the project's simple rate of return for each of the five years? (Round your answer to 2 decimal places.) Simple rate of return Required information The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a $2,915,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 16%. The project would provide net operating income in each of five years as follows: $2,863,000 1,014,000 1,849,000 Sales Variable expenses Contribution margin Fixed expenses Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $781,000 583,000 1,364,000 $ 485,000 Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using table, 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.) Net present value L Required information The following information applies to the questions displayed below! Cardinal Company is considering a five-year project that would require a $2.915,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 16%. The project would provide net operating income in each of five years as follows: $2,863,000 1,014,000 1,849,000 Variable expenses Contribution margin Pixed expenses! Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $ 781,000 583,000 1,364.000 485.000 Click here to view Exhibit.130-1 and Exhibit 138-2. to determine the appropriate discount factor(s) using table. 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 period Required information (The following information applies to the questions displayed below.) Cardinal Company is considering a five-year project that would require a $2,915,000 investment in equipment with a useful life of five years and no salvage value. The company's discount rate is 16%. The project would provide net operating income in each of five years as follows: $2,863,000 1,014,000 1,849.000 Sales Variable expenses Contribution margin Pixed expenses Advertising, salaries, and other fixed out-of-pocket costs Depreciation Total fixed expenses Net operating income $ 781,000 583,000 1,364,000 $ 485,000 Click here to view Exhibit 13B-1 and Exhibit 138-2, to determine the appropriate discount factor(s) using table. 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.) Simple rate of return EXHIBIT 13B-1 Present Value of the Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.926 0.820 0.813 0.806 0.800 2 0.925 0.907 0.890 0.873 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694 0.683 0.672 0.661 0.650 0.640 3 0.889 0.864 0.840 0.816 0.794 0.772 0.751 0.731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579 0.564 0.551 0.537 0.524 0.512 4 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482 0.467 0.451 0.437 0.423 0.410 5 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0. 519 0.497 0.476 0.456 0.437 0.419 0.402 0.386 0.370 0.355 0.341 0.328 1 6 7 8 0.790 0.746 0.705 0.666 0.630 0.596 0.564 0.535 0.507 0.400 0.456 0.432 0.410 0.390 0.370 0.352 0.335 0.319 0.303 0.289 0.275 0.262 0.760 0.711 0.665 0.623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279 0.263 0.249 0.235 0.222 0210 0.731 0.677 0.627 0.582 0.540 0.502 0.467 0.434 0.404 0.376 0 351 0.327 0.305 0285 0.266 0.249 0.233 0.218 0.204 0.191 0.179 0.168 .703 0.645 0.592 0.544 0.500 0.460 0.424 0.391 0.361 0.333 0.308 0 284 0 263 0243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0.134 0.676 0.614 0.558 0.50B 0.463 0.422 0.386 0.352 0.322 0.295 0.270 0.247 0227 0.208 0.191 0.176 0.162 0.149 0.137 0.126 0.116 0.107 9 0 10 1 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135 0.123 0.112 0.103 0.094 0.086 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0 286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.12 0.102 0.092 0.083 0.076 0.069 0.601 0.530 0,469 0.415 0.368 0.326 0.290 0.250 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093 0 0B4 0.075 0.068 0.061 0.055 057 055 0442 0 388 0340 0 0 0 63 0237 0 0 0 1 0 100 0 1 0 2 0 1 0 0 0 0 068 067B 000 0,062 0,055 009 0044 0.555 0.481 0.417 0.362 0.315 0.275 0.239 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0,084 0.074 0.065 0,057 0.051 0.045 0.040 0.035 0534 0.458 0 394 0.339 0.292 0.252 0.218 0.188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0047 0.042 0.036 0.032 0.028 0.513 0.436 0.371 0.317 0.270 0231 0.198 0170 0.146 0.125 0.109 0.093 0.000 0.069 0.060 0,052 0.045 0.039 0.034 0.030 0.026 0.023 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.153 0.130 0.111 0.095 0.081 0.069 0.059 0.051 0.044 0.038 0.032 0.028 0.024 0.021 0.018 0.475 0.396 0.331 0.277 0232 0.194 0.164 0.138 0.116 0.098 0.083 0.070 0.060 0,051 0.043 0.037 0.031 0.027 0.023 0020 0.017 0.014 0.456 0.377 0.312 0.258 0.215 0.178 0.149 0.124 0.104 0.087 0.073 0.061 0.051 0.043 0.037 0.031 0.026 0.022 0.019 0.016 0.014 0.012 0.439 0.359 0.294 0 242 0.199 0.164 0.135 0.112 0.093 0.077 0.064 0.053 0.044 0.037 0.031 0.026 0.022 0.018 0015 0.013 0011 0.009 0.422 0.342 0.278 0.226 0.184 0.150 0.123 0.101 0.083 0.068 0.056 0.046 0.038 0.032 0.026 0022 0.01 0.015 0.013 0.011 0.009 0.007 0.406 0.326 0.262 0211 0.170 0.13 0.112 0091 0.074 0.060 0.049 0040 0033 0027 0.022 0.018 0015 0.012 0010 0.009 0.007 0.006 0.390 0.310 0.247 0.197 0.158 0.126 0.102 0.082 0.066 0053 0043 0.035 0.028 0023 0.019 0,015 0,013 0010 0.008 0.007 0.006 0.005 0.375 0.295 0.233 0.184 0.146 0.116 0.092 0.074 0.059 0047 0.038 0.030 0,024 0.020 0.016 0.013 0.010 0.000 0.007 0.006 0.005 0.004 0.361 0281 0.220 0.172 0.135 0.106 0.084 0.066 0.053 0042 0033 0026 0.021 0,012 0.014 0.01 0.000 0.007 0.006 0.005 0.004 0.003 0.347 0.268 0 207 0.161 0.125 0.098 0.076 0.060 0.047 0.037 0 029 0023 0.018 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.002 0.333 0.255 0.196 0 150 0.116 0.000 0.069 0.054 0.042 0.033 0026 0020 0,016 0012 0010 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.321 0.243 0.185 0.141 0.107 0.082 0.063 0.048 0.037 0.029 0.022 0.017 0.014 0.011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.002 0.308 0.231 0.174 0.131 0.099 0.075 0.057 0.044 0.033 0.025 0.020 0,015 0,012 0.000 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.001 0.208 0.142 0.097 0.067 0.046 0.032 0.022 0.015 0.011 0.008 0.005 0.004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.000 26 27 28 29 30 40 2018 0012 000 000 0001 2001 2000 2000 EXHIBIT 120-2 Present Value of an Annuity of $1 in Arrears, 11- 1 1 1 Periods 1 2 3 4 5 6 7 8 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25% 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800 1.836 1.859 1.833 1.800 1.782 1.759 1.736 1.713 1.690 1.668 1647 1626 1.605 1.585 1.566 1.547 1.528 1.509 1.492 1.474 1.457 1.440 2.775 2.723 2.673 2624 2.577 2531 2.487 2444 2402 2.361 2322 2283 2246 2210 2.174 2.140 2 106 2074 2042 2011 1.981 1952 3630 3.546 3.465 3.387 3312 3240 3.170 3.102 3.037 2.974 2.914 2 855 2.798 2743 2 690 2639 2589 2540 2494 2448 2404 2362 4.452 4.329 4212 4.100 3.993 3.890 3.791 3.696 3.605 3517 3.433 3.352 3.274 3.199 3.127 3.058 2.991 2.926 2.864 2.803 2.745 2.689 5242 5.076 4.917 4.767 4.623 4.486 4.355 4231 4.111 3.998 3.889 3.784 3.685 3.589 3.498 3.410 3.326 3.245 3.167 3.092 3.020 2951 6.002 5.786 5.582 5.389 5.206 5.033 4.868 4.712 4.564 4.423 4288 4.160 4.039 3.922 3.812 3.706 3.605 3.508 3.416 3.327 3.242 3.161 6.733 6.463 6210 5.971 5.747 5535 5 335 5.146 4 968 4.799 4639 4487 4 344 4 207 4078 3.954 3.837 3.726 3.619 3518 3421 3329 7 435 7.10B 6 802 6515 6247 5.995 5759 5537 5328 5.132 4946 4772 4 607 4 451 4303 4.163 4031 3.905 3.786 3.673 3.566 3.463 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.216 5.019 4.833 4.659 4.494 4.339 4.192 4.054 3.923 3.799 3.682 3.571 8 .760 8.306 7887 7.499 7.139 6 305 6.495 6 207 5938 5.687 5.453 5234 5029 4.836 4.656 4.486 4327 4.177 4.035 3.902 3.776 3.656 9 .385 8.863 8.384 7.943 7.536 7.161 6,814 6.492 6.194 5918 5.660 5.421 5.197 4988 4.793 4.611 4.439 4.278 4.127 3.985 3.851 3.725 9 .986 9.394 8.853 8.358 7904 7487 7.103 6.750 6.424 6.122 5.842 5.583 5.342 5.118 4.910 4715 4533 4.362 4.203 4,053 3.912 3.780 10.563 9.899 9.295 8.745 8.244 7.786 7 367 6.982 6.628 6.302 6.002 5 724 5.468 5229 5 008 4 802 4,611 4.432 4.265 4.108 3962 3.824 11.118 10.380 9.712 9.108 8.559 8.061 7.606 7.191 6.811 6.462 6.142 5.847 5575 5 324 5.092 4.876 4.675 4.489 4.315 4.153 4.001 3.859 9 10 11 12 13 14 15 1 16 17 18 19 20 11.652 10.838 10.106 9.447 8.851 8.313 7824 7 379 6974 6.604 6.265 5 954 5.660 5.405 5.162 4938 4.730 4.536 4.357 4.189 4033 3.887 12.166 11.274 10.477 9.763 9.122 8544 B022 7549 7.120 6729 6373 6.047 5749 5.475 5222 4.990 4.775 4.576 4 391 4.219 4.059 3.910 12.659 11.690 10.828 10 059 9 372 8756 8 201 2202 7.250 6 840 6.467 612 5818 5 534 5223 5033 4812 4 608 4.419 4 243 4080 3.928 13.134 12085 11.158 10 336 9.604 8.950 365 7839 7366 6938 6550 6.198 5877 5 5845 316 5070 4.843 4635 4.442 4.263 4,097 3.942 13.590 12.462 11.470 10.594 9818 9.129 514 7961 7.469 7025 6623 6.259 5 929 5628 5353 5 101 4.870 4.657 4.460 4.279 4.110 3.954 21 22 23 24 25 14.029 12 821 11.764 10 836 100179292 8649 B025 7562 7.102 6687 6312 5973 5665 5 384 5.127 4 891 4.675 4.476 4 292 4.121 3.963 14.451 13.163 12042 11 061 10. 201 9442 87728.176 7645 7.170 6743 6.359 6 011 5696 5.410 5.149 4909 4.690 4.488 4.302 4.130 3.970 14857 13.489 12 303 11.272 10371 9580 883 8266 7.718 7220 6.792 6 399 6044 5723 5432 5.167 4925 4.703 4.499 4311 4.137 3.976 15 247 13.799 12.550 11.469 10.529 9.707 8 985 8 348 7.784 7283 6835 6.434 6073 5746 5 451 5182 4937 4.713 4507 4318 4.143 3.981 15 622 14094 12783 11.654 10 675 98239.077 8.422 743 7330 6.873 6.464 6.097 5766 5.467 5. 195 4 948 4.721 4.514 4 323 4.147 3.985 15.983 14 375 13.003 11.826 10 810 9929 9.161 848 7.896 7322 6906 6491 6.118 5.73 5 480 5 206 4 956 4.728 4.520 4 328 4.151 3988 16.330 14.643 13 211 11.987 10.935 10027 0237 548 7943 7.409 6.935 6.514 6136 5.798 5.492 5 215 4.964 4.734 4.524 4.332 4.154 3.990 16.663 14.89B 13.406 12.137 11051 10.116 9307 B 602 7984 7.441 6.961 6534 6.152 5810 5 502 5223 4.970 4.739 4.528 4.335 4.157 3.992 16.984 15.141 13.591 12.278 11.158 10.1989 370 8650 8022 7470 6983 6551 6166 5220 5510 5220 4 975 4.743 4531 4.337 4.159 3994 17.292 15.372 13.765 12 409 11.258 10.274 9.427 B 694 8.055 7.496 7.003 6.566 6.177 5.820 5.517 5.235 4.979 4.746 4.534 4.339 4.160 3.995 10.703 17.150 15046 13.332 11.025 10.757 0.779 8951 1.244 7634 2.105 6.642 6233 5.871 6.548 6.25 4.997 4.760 4.544 4.347 4.166 3.999 26 27 28 29 30 40 1