In: Accounting
During the first month of the current fiscal year, Elco Motors acquired new shop equipment and incurred $400,000 of installation, interest and other associated costs that should have been capitalized, but were expensed. Elco earned net operating income of $4,500,000 on average total assets of $36,000,000 in FY2016. Assume the total cost of the machinery will be depreciated over 10 years using straight line depreciation.
A. Calculate Return on Investment for ELCO for FY2016 after adjustment for the posting correction.
B. Calculate the ROI assuming the equipment depreciation is double declining balance using $100,000 as the salvage value.
C. Calculate the ROI for ELCO assuming that the $400,000 had been capitalized and depreciated over the life of the equipment using the straight-line depreciation method.
A | ROI after adjustment for the posting correction | |||
Average total assets | $36,000,000 | |||
Total assets | $72,000,000 | |||
Add: New shop equipment | $400,000 | |||
Total assets after adjustment | $72,400,000 | |||
Average total assets after adjustment | $36,200,000 | |||
Net operating income | $4,500,000 | |||
Average total assets after adjustment | $36,200,000 | |||
ROI (4500000/36200000) | 12.43% | |||
B | ROI assuming the depreciation is double declining balance using $100000 as the salvage value | |||
Cost of equipment | $400,000 | |||
Salvage value | $100,000 | |||
Depreciable cost | $300,000 | |||
Straight line rate (1/10) | 10% | |||
Double declining rate (10% x 2) | 20% | |||
Depreciation for 2018 (400000 x 20%) | $80,000 | |||
Net operating income | $4,500,000 | |||
Less: Depreciation | $80,000 | |||
Adjusted net operating income | $4,420,000 | |||
Net operating income | $4,420,000 | |||
Average total assets after adjustment | $36,200,000 | |||
ROI (4500000/36200000) | 12.21% | |||
c | ROI assuming the depreciation is straight line method | |||
Cost of equipment | $400,000 | |||
Useful life | 10 | |||
Straight line depreciation | $40,000 | |||
Net operating income | $4,500,000 | |||
Less: Depreciation | $40,000 | |||
Adjusted net operating income | $4,460,000 | |||
Net operating income | $4,460,000 | |||
Average total assets after adjustment | $36,200,000 | |||
ROI (4500000/36200000) | 12.32% |