In: Accounting
Payback and ARR
Each of the following scenarios is independent. All cash flows are after-tax cash flows.
Required:
1. Brad Blaylock has purchased a tractor for
$86,250. He expects to receive a net cash flow of $29,750 per year
from the investment. What is the payback period for Jim? Round your
answer to two decimal places.
years
2. Bertha Lafferty invested $377,500 in a
laundromat. The facility has a 10-year life expectancy with no
expected salvage value. The laundromat will produce a net cash flow
of $105,000 per year. What is the accounting rate of return? Enter
your answer as a whole percentage value (for example, 16% should be
entered as "16" in the answer box).
%
3. Melannie Bayless has purchased a business building for $338,000. She expects to receive the following cash flows over a 10-year period:
Year 1: $45,000 |
Year 2: $55,000 |
Year 3-10: $81,400 |
What is the payback period for Melannie? Round your answer to
one decimal place.
years
What is the accounting rate of return? Enter your answer as a
whole percentage value (for example, 16% should be entered as "16"
in the answer box).
%
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||||
Question 1 | |||||||
Payback Period | 86250/29750 | $ 2.90 | Year | ||||
Question 2 | |||||||
Accounting Rate of Return | Average Profit/Average Investment | 67250/377500 | 17.81% | ||||
Cash Flow | $ 105,000.00 | ||||||
Less: Depreciation | 377500/10 | $ 37,750.00 | |||||
Profit | $ 67,250.00 | ||||||
Question 3 | |||||||
Year | Cash Inflow | Cummulative Cash Inflow | |||||
1 | $ 45,000 | $ 45,000 | |||||
2 | $ 55,000 | $ 100,000 | |||||
3 | $ 81,400 | $ 181,400 | |||||
4 | $ 81,400 | $ 262,800 | |||||
5 | $ 81,400 | $ 344,200 | |||||
6 | $ 81,400 | $ 425,600 | |||||
7 | $ 81,400 | $ 507,000 | |||||
8 | $ 81,400 | $ 588,400 | |||||
9 | $ 81,400 | $ 669,800 | |||||
10 | $ 81,400 | $ 751,200 | |||||
Payback Period | Years before Recovery | + | Unrecovered Cost at start of the year/Cash Flow during the Next year | ||||
Years before Recovery | 4 | ||||||
Unrecovered Cost | 338000-262800 | $ 75,200 | |||||
Cash Flow during year 5 | 344200-262800 | $ 81,400 | |||||
Payback Period | 4+(75200/81400) | ||||||
4.92 | Years | ||||||
Accounting Rate of Return | |||||||
Year | Cash Inflow | Less Dep | Net Profit | ||||
1 | $ 45,000 | $ 37,750.00 | $ 7,250.00 | ||||
2 | $ 55,000 | $ 37,750.00 | $ 17,250.00 | ||||
3 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
4 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
5 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
6 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
7 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
8 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
9 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
10 | $ 81,400 | $ 37,750.00 | $ 43,650.00 | ||||
Total | $373,700.00 | ||||||
Average | Total/10 | $ 37,370 | |||||
Accounting Rate of Return | Average Profit/Average Investment | 37370/338000 | 11.06% | ||||