In: Accounting
Sayer Tool Co. is considering investing in specialized equipment
costing $610,000. The equipment has a useful life of five years and
a residual value of $69,000. Depreciation is calculated using the
straight-line method. The expected net cash inflows from the
investment are given below:
Year 1 | $210,000 |
2 | 159,000 |
3 | 160,000 |
4 | 95,000 |
5 | 136,000 |
| $760,000 |
What is the accounting rate of return on the investment? (Round
your answer to two decimal places.)
Ans. | *Calculations for Accumulated depreciation : | ||
Straight line depreciation = (Cost of asset - Residual value) / Useful life in years | |||
($610,000 - $69,000) / 5 | |||
$541,000 / 5 | |||
$108,200 | |||
*In Straight line method the depreciation is equal in each year. | |||
Year | Depreciation | ||
1 | $108,200 | ||
2 | $108,200 | ||
3 | $108,200 | ||
4 | $108,200 | ||
5 | $108,200 | ||
Accumulated depreciation | $541,000 | ||
*Calculations for Average net income : | |||
Total expected cash inflow | $760,000 | ||
Less: Accumulated depreciation | -$541,000 | ||
Total net income | $219,000 | ||
Average net income = Total net income / Useful life in years | |||
$219,000 / 5 | |||
$43,800 | |||
*Calculations for Average investment : | |||
*Average investment = (Cost of equipment + Residual value) / 2 | |||
($610,000 + $69,000) / 2 | |||
$679,000 / 2 | |||
$339,500 | |||
*Calculations for Accounting rate of return : | |||
Accounting rate of return = Average net income / Average investment * 100 | |||
$43,800 / $339,500 * 100 | |||
12.90% | |||