Question: 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
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 $200,000. The companys discount rate is 12%. The project would provide net operating income each year as follows:
| Sales | $ | 2,861,000 | ||||
| Variable expenses | 1,101,000 | |||||
| Contribution margin | 1,760,000 | |||||
| Fixed expenses: | ||||||
| Advertising, salaries, and other fixed out-of-pocket costs | $ | 705,000 | ||||
| Depreciation | 513,000 | |||||
| Total fixed expenses | 1,218,000 | |||||
| Net operating income | $ | 542,000 | ||||
Click here to view Exhibit 10-1 and Exhibit 10-2, to determine the appropriate discount factor(s) using tables.
Required: 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 50%. What was the projects actual net present value? (Negative amount should be indicated by a minus sign. Round discount factor(s) to 3 decimal places, other intermediate calculations and final answer to the nearest whole dollar.)
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
