a.
Compute
a.
Explanation of Solution
Net book value:
Net book value refers to the value of the asset after the adjustment of the
Calculate the ROI using historical cost, net book value:
Year |
Investment(3) (a) |
Operating profit (1) (b) |
ROI |
1 | $81,000,000 | $13,000,000 | 16.05% |
2 | $72,000,000 | $15,200,000 | 21.11% |
3 | $63,000,000 | $17,620,000 | 27.97% |
4 | $54,000,000 | $20,282,000 | 37.56% |
Table (1)
Working note 1:
Calculate the operating profit over the life of the asset:
Year |
Gross (a) |
Net cash flow |
Depreciation (2) (c) |
Operating profit |
1 | $20,000,000 | $22,000,000 | $9,000,000 | $13,000,000 |
2 | $22,000,000 | $24,200,000 | $9,000,000 | $15,200,000 |
3 | $24,200,000 | $26,620,000 | $9,000,000 | $17,620,000 |
4 | $26,620,000 | $29,282,000 | $9,000,000 | $20,282,000 |
Table (2)
Working note 2:
Calculate the depreciation:
Working note 3:
Calculate the investment base over the life of the asset:
Year |
Gross asset value (a) |
Annual depreciation (b) |
Depreciation |
Net asset value |
1 | $90,000,000 | 10% | $9,000,000 | $81,000,000 |
2 | $90,000,000 | 20% | $18,000,000 | $72,000,000 |
3 | $90,000,000 | 30% | $27,000,000 | $63,000,000 |
4 | $90,000,000 | 40% | $36,000,000 | $54,000,000 |
Table (3)
The depreciation has been calculated on the historical cost in this method.
b.
Compute ROI using historical cost, gross book value.
b.
Explanation of Solution
Gross book value:
Gross book value is the value of the asset without the adjustment of the depreciation. The asset is recorded on the book value or the cost value.
Calculate the ROI using historical cost, net book value:
Year |
Investment (a) |
Operating profit (1) (b) |
ROI |
1 | $90,000,000 | $13,000,000 | 14.44% |
2 | $90,000,000 | $15,200,000 | 16.89% |
3 | $90,000,000 | $17,620,000 | 19.58% |
4 | $90,000,000 | $20,282,000 | 22.54% |
Table (4)
c.
Compute ROI by using current cost, net book value.
c.
Explanation of Solution
Current cost:
Current cost is the current market value of the asset. The depreciation is calculated on the current value of the asset rather than the historical cost of the asset.
Calculate the ROI using historical cost, net book value:
Year |
Investment (7) (a) |
Operating profit (4) (b) |
ROI |
1 | $89,100,000 | $12,100,000 | 13.58% |
2 | $87,120,000 | $13,310,000 | 15.28% |
3 | $83,853,000 | $14,641,000 | 17.46% |
4 | $79,061,400 | $16,105,100 | 20.37% |
Table (5)
Working note 4:
Calculate the operating profit over the life of the asset:
Year |
Gross cash flow (a) |
Net cash flow |
Depreciation (5) (c) |
Operating profit |
1 | $20,000,000 | $22,000,000 | $9,900,000 | $12,100,000 |
2 | $22,000,000 | $24,200,000 | $10,890,000 | $13,310,000 |
3 | $24,200,000 | $26,620,000 | $11,979,000 | $14,641,000 |
4 | $26,620,000 | $29,282,000 | $13,176,900 | $16,105,100 |
Table (6)
Working note 5:
Calculate the depreciation over the life of the asset:
Year |
Asset value (a) |
Annual Increment (b) |
The gross value of the asset |
Yearly depreciation |
Total depreciation |
1 | $36,000,000 | 10% | $39,600,000 | $9,900,000 | $9,900,000 |
2 | $39,600,000 | 10% | $43,560,000 | $10,890,000 | $21,780,000 |
3 | $43,560,000 | 10% | $47,916,000 | $11,979,000 | $35,937,000 |
4 | $47,916,000 | 10% | $52,707,600 | $13,176,900 | $52,707,600 |
Table (7)
The closing gross value of each year will be the opening asset value of the next year.
Working note 6:
Calculate the asset value for the first year:
Working note 7:
Calculate the investment base over the life of the asset:
Year |
Gross asset value (a) |
Depreciation (5) (b) |
Net asset value |
1 | $9,900,000 | $9,900,000 | $89,100,000 |
2 | $10,890,000 | $21,780,000 | $87,120,000 |
3 | $11,979,000 | $35,937,000 | $83,853,000 |
4 | $13,176,900 | $52,707,600 | $79,061,400 |
Table (8)
d.
Compute ROI using current cost, gross book value.
d.
Explanation of Solution
Calculate the ROI using historical cost, net book value:
Year |
Investment (a) |
Operating profit (4) (b) |
ROI |
1 | $99,000,000 | $12,100,000 | 12.22% |
2 | $108,900,000 | $13,310,000 | 12.22% |
3 | $119,790,000 | $14,641,000 | 12.22% |
4 | $131,769,000 | $16,105,100 | 12.22% |
Table (9)
Want to see more full solutions like this?
Chapter 14 Solutions
FUNDAMENTALS OF...(LL)-W/ACCESS>CUSTOM<
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education