A project has an initial cost of $159,000 and an estimated salvage value after 14 years of $74,000. Estimated average annual receipts are $31,000. Estimated average annual disbursements are $16,000. Assuming that annual receipts and distributions will be uniform for the 14 years, compute the prospective rate of return before taxes.
Guide On Rating System
Vote
To compute the prospective rate of return before taxes, we can use the net cash flow approach.
1. Calculate the average annual net cash flow:
Annual net cash flow = Average annual receipts - Average annual disbursements
Annual net cash flow = $31,000 - $16,000
Annual net cash flow = $15,000
2. Calculate the total net cash flow over the project's life:
Total net cash flow = Annual net cash flow * Number of years
Total net cash flow = $15,000 * 14
Total net cash flow = $210,000
3. Calculate the average annual investment:
Average annual investment = (Initial cost - Salvage value) / Number of years
Average annual investment = ($159,000 - $74,000) / 14
Average annual investment = $7,500
4. Calculate the prospective rate of return:
Prospective rate of return = (Total net cash flow / Average annual investment) * 100
Prospective rate of return = ($210,000 / $7,500) * 100
Prospective rate of return = 28%
Therefore, the prospective rate of return before taxes is 28%.