Cardinal Company is considering a project that would require a $2,810,000 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 $500,000. The companys discount rate is 16%.

The project would provide net operating income each year as follows:

Sales $ 2,847,000

Variable expenses 1,121,000

Contribution margin 1,726,000

Fixed expenses:

Advertising, salaries, and other

fixed out-of-pocket costs $ 782,000

Depreciation 462,000

Total fixed expenses 1,244,000

Net operating income $ 482,000

What is the present value of the projects annual net cash inflows?

What is the present value of the equipments salvage value at the end of five years?

What is the projects net present value?

What is the project profitability index for this project?

What is the projects simple rate of return for each of the five years?

If the equipments salvage value was $700,000 instead of $500,000, what would be the projects simple rate of return?

Assume a post audit 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 projects actual net present value?

Assume a post audit 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 projects actual payback period?

Assume a post audit 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 projects actual simple rate of return?