The Ste. Marie Division of Pacific Media Corporation just started operations. It purchased depreciable assets costing $40 million and having a four-year expected life, after which the assets can be salvaged for $8 million. In addition, the division has $40 million in assets that are not depreciable. After four years, the division will have $40 milion available from these nondepreciable assets. This means that the division has invested $80 million in assets with a salvage value of $48 million. Annual depreciation is $8 million. Annual operating cash flows are $27.5 million. In computing ROI, this division uses end-of-year asset values in the denominator. Depreciation is computed on a straight-line basis, recognizing the salvage values noted. Ignore taxes. Assume that all cash flows increase 10 percent at the end of each year. This has the following effect on the assets' replacement cost and annual cash flows: End of Year 2 4 Replacement Cost Annual Cash Flow $ 80,000,000 x 1.1-$88,000,000 27,500,000x 1.1 $30,250,000 $ 88,000,000 x 1.1-$96,800,000 $ 30,250,000 x 1.1$33,275,000 Etc. Etc. Depreciation is as follows: Year 1 2 For the Year 8,800,000 "Accumulated" $ $ 8,800,000(-10%x $88,000,000) 9,680,000 19,360,000(-20%96,800,000) 10,648,000 31,944,000 11,712,800 46,851,200 4 Note that "accumulated" depreciation is 10 percent of the gross book value of depreciable assets after one year, 20 percent after two years, and so forth. Required: a. & b. Compute ROl using historical cost, net book value and gross book value. (Enter your answers as a percentage rounded to 1 decimal place (i.e., 32.1).) Answer is complete but not entirely correct. ROI Historical Net Book Gross Book Value Cost Year 1 Year 2 Year 3 Year 4 Value 382 % 430 % 49. % 573 % 34.4 % 34. % 34. % 34. % c. & d. Compute ROI using current cost, net book value and gross book value. (Enter your answers as a percentage rounded to 1 decimal place (i.e., 32.1).) Answer is complete but not entirely correct. ROI Current Cost Year 1 Year 2 Year 3 Year 4 Gross Book Value 344 % 344 % 344 % 344 % Net Book Value 382 % 430 % 49.. % 573 % The Ste. Marie Division of Pacific Media Corporation just started operations. It purchased depreciable assets costing $40 million and having a four-year expected life, after which the assets can be salvaged for $8 million. In addition, the division has $40 million in assets that are not depreciable. After four years, the division will have $40 milion available from these nondepreciable assets. This means that the division has invested $80 million in assets with a salvage value of $48 million. Annual depreciation is $8 million. Annual operating cash flows are $27.5 million. In computing ROI, this division uses end-of-year asset values in the denominator. Depreciation is computed on a straight-line basis, recognizing the salvage values noted. Ignore taxes. Assume that all cash flows increase 10 percent at the end of each year. This has the following effect on the assets' replacement cost and annual cash flows: End of Year 2 4 Replacement Cost Annual Cash Flow $ 80,000,000 x 1.1-$88,000,000 27,500,000x 1.1 $30,250,000 $ 88,000,000 x 1.1-$96,800,000 $ 30,250,000 x 1.1$33,275,000 Etc. Etc. Depreciation is as follows: Year 1 2 For the Year 8,800,000 "Accumulated" $ $ 8,800,000(-10%x $88,000,000) 9,680,000 19,360,000(-20%96,800,000) 10,648,000 31,944,000 11,712,800 46,851,200 4 Note that "accumulated" depreciation is 10 percent of the gross book value of depreciable assets after one year, 20 percent after two years, and so forth. Required: a. & b. Compute ROl using historical cost, net book value and gross book value. (Enter your answers as a percentage rounded to 1 decimal place (i.e., 32.1).) Answer is complete but not entirely correct. ROI Historical Net Book Gross Book Value Cost Year 1 Year 2 Year 3 Year 4 Value 382 % 430 % 49. % 573 % 34.4 % 34. % 34. % 34. % c. & d. Compute ROI using current cost, net book value and gross book value. (Enter your answers as a percentage rounded to 1 decimal place (i.e., 32.1).) Answer is complete but not entirely correct. ROI Current Cost Year 1 Year 2 Year 3 Year 4 Gross Book Value 344 % 344 % 344 % 344 % Net Book Value 382 % 430 % 49.. % 573 %