Question

Cardinal Company is considering a project that would require a $2,765,000 investment in equipment with a...

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 company’s 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 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.

Required:

What is the project profitability index for this project? (Round discount factor(s) to 3 decimal places and final answer to 2 decimal places.)

  

  Project profitability index     

If you could show the work to get this please........thank you!

Homework Answers

Answer #1

Answer

Annual Cash Inflow = Net Operating Income + Depreciation (Non-Cash Expense)

Annual Cash Inflow = $1,055,000 (542,000 + 513,000)

Cash Inflow (Salvage value of Equipment) at the end of 5th Year = $200,000

PVAF @12% for 5 Years = 3.605

PV @12% for 5th Year = 0.567

Present Value of Cash Inflows = Present Value of Annual Cash Inflow for 5 Years + Present Value of Annual Cash Inflow at the end of 5th Year

= ($1,055,000 * 3.605) + ($200,000 * 0.567)

Present Value of Cash Inflows = $3,916,675

Present Value of Cash Outflow = $2,765,000

Profitability Index = Present Value of Cash Inflow / Present Value of Cash Outflow

= $3,916,675 / $2,765,000

Profitability Index = 1.42

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Cardinal Company is considering a project that would require a $2,875,000 investment in equipment with a...
Cardinal Company is considering a project that would require a $2,875,000 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 16%. The project would provide net operating income each year as follows:      Sales $ 2,871,000   Variable expenses 1,018,000   Contribution margin 1,853,000   Fixed expenses:   Advertising, salaries, and other     fixed out-of-pocket costs $...
Cardinal Company is considering a five-year project that would require a $2,850,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $2,850,000 investment in equipment with a useful life of five years and no salvage value. The company’s discount rate is 18%. The project would provide net operating income in each of five years as follows: Sales $ 2,857,000 Variable expenses 1,011,000 Contribution margin 1,846,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $ 799,000 Depreciation 570,000 Total fixed expenses 1,369,000 Net operating income $ 477,000 Click here to...
Cardinal Company is considering a five-year project that would require a $2,915,000 investment in equipment with...
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: Sales $ 2,863,000 Variable expenses 1,014,000 Contribution margin 1,849,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $ 781,000 Depreciation 583,000 Total fixed expenses 1,364,000 Net operating income $ 485,000 Click here to...
Cardinal Company is considering a five-year project that would require a $3,025,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $3,025,000 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: Sales $2,737,000 Variable expenses $1,001,000 Contribution margin $1,736,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $610,000 Depreciation $605,000 Total fixed expenses $1,215,000 Net operating income $521,000 5. What is the project profitability...
Cardinal Company is considering a five-year project that would require a $2,500,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $2,500,000 investment in equipment with a useful life of five years and no salvage value. The company’s discount rate is 12%. The project would provide net operating income in each of five years as follows: Sales $ 2,853,000 Variable expenses 1,200,000 Contribution margin 1,653,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $ 790,000 Depreciation 500,000 Total fixed expenses 1,290,000 Net operating income $ 363,000 Click here to...
Cardinal Company is considering a five-year project that would require a $3,025,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $3,025,000 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: Sales $2,737,000 Variable expenses $1,001,000 Contribution margin $1,736,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $610,000 Depreciation $605,000 Total fixed expenses $1,215,000 Net operating income $521,000 4. What is the project's net...
Cardinal Company is considering a project that would require a $2,805,000 investment in equipment with a...
Cardinal Company is considering a project that would require a $2,805,000 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 $400,000. The company’s discount rate is 14%. The project would provide net operating income each year as follows:      Sales $ 2,741,000   Variable expenses 1,125,000   Contribution margin 1,616,000   Fixed expenses:   Advertising, salaries, and other     fixed out-of-pocket costs $...
Cardinal Company is considering a five-year project that would require a $2,955,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $2,955,000 investment in equipment with a useful life of five years and no salvage value. The company’s discount rate is 18%. The project would provide net operating income in each of five years as follows: Sales $ 2,865,000 Variable expenses 1,015,000 Contribution margin 1,850,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $ 750,000 Depreciation 591,000 Total fixed expenses 1,341,000 Net operating income $ 509,000 Required: 1. Which...
Cardinal Company is considering a five-year project that would require a $2,855,000 investment in equipment with...
Cardinal Company is considering a five-year project that would require a $2,855,000 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: Sales $ 2,867,000 Variable expenses 1,125,000 Contribution margin 1,742,000 Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs $ 706,000 Depreciation 571,000 Total fixed expenses 1,277,000 Net operating income $ 465,000 Foundational 12-4 4....
Cardinal Company is considering a project that would require a $2,500,000 investment in equipment with a...
Cardinal Company is considering a project that would require a $2,500,000 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 company’s discount rate is 12%. The project would provide net operating income each year as follows:      Sales $ 2,853,000      Variable expenses 1,200,000      Contribution margin 1,653,000      Fixed expenses:   Advertising, salaries, and other     fixed...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT