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% | |||