Loading...

Messages

Proposals

Stuck in your homework and missing deadline?

Get Urgent Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework Writing

100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Athena Company Case

Category: Finance Paper Type: Assignment Writing Reference: APA Words: 1183

Payback period of Athena Company Case

              The payback period of machine Adonis and machine Venus is calculated by dividing the cost of investment by the average annual net cash flow. In the case of Athena Company average annual net cash flow and cost of investment for both machines is different but still, payback period is relatively the same for both machines. Following formula is used in this assignment to calculate payback period without considering the salvage values of assets.  


Machine Adonis

Cost of the Investment

121000

2.436241611

Annual net cash flow

49666.66667

             According to the calculation’s investment on machine Adonis and machine Venus has payback duration of 2 years and 4 months. Somehow machine Adonis will take some additional days also after the completion of 2 years and 4 months to cover full investment cost.

Machine Venus

Cost of the Investment

300000

2.4000

Annual net cash flow

125000

 Net present value (NPV)

            Net present value (NPV) technique provide information about the present value of an asset. Machine Adonis and machine Venus both are fixed or plant asset of the Athena Company. Both machines have the same discounted rate of 10% on annual basis. While net present value is calculated through multiplying the prevent value discounted rate for each year with the cash inflow. Sum of all these present cash flow and salvage value is divided by the cost of investment (the actual amount spent on the purchase of assets). The following tables represent the calculated net present value for both machines. 

Machine Adonis

Year

PV 10%

cash flow

Pv cash flow

1

0.909

60000

54540

2

0.826

48000

39648

3

0.751

41000

30791

total

124979

salvage value

1000

initial investment

121000

NPV

4979

             According to the above-mentioned table net present value of machine Adonis is 4979. While the calculated net present value of machine Venus is relatively high as compared to the NPV of machine Adonis. The net present value of machine Venus is 27279. The following table represents the net present value of machine Venus.

Machine Venus

Year

PV 10%

cash flow

Pv cash flow

1

0.909

213000

193617

2

0.826

120000

99120

3

0.751

42000

31542

total

324279

salvage value

3000

initial investment

300000

NPV

27279


Internal Rate Return (IRR)

             The internal rate of return calculated for machine Venus and machine Adonis are presented below with the formula used for calculations of results.


ARR is calculated by dividing the average net profit by average investment. In these calculations, average net profit is calculated by adding up all cash inflows and then dividing the calculated amount by the number of years. While on the other hand average investment is calculated through subtracting the book value at the end of the useful life of machine from the book value of machines in year 1.  

ARR

Machine Adonis

Book value at year 1

121000

Book value at end of useful life

1000

number of years

3

total profit

149000

average net profit

49666.67

0.827778

average investment

60000

 

ARR

Machine Venus

Book value at year 1

300000

Book value at end of useful life

3000

number of years

3

total profit

375000

average net profit

125000

0.841751

average investment

148500

Accounting rate of return (ARR) calculated for machine Adonis and machine Venus are 0.82 and 0.84.

Market Research

The company carried out the market research of £6000 one year previous to the year 0 (the year of purchase). In accordance with the accounting and finance management concepts this cost should be also included in the cost of machines as indirect cost or MOH. Somehow, if the market research cost was not related to the purchase of these two machines then management should not include that cost in the overall cost of machinery. 

Advice for Athena Company 

Athena Company has some financial difficulties particularly associated with the cash flow from the last few years. The company has two machines that have different cash inflows annually. According to the case the company wants to replace one of these machines. In the light of above-mentioned calculations, the company should replace machine Adonis as it has a relatively low rate of return. Machine Venus has payback period smaller but net present value better than machine Adonis. Thus the calculations indicate that the company should replace Adonis machine to get financial advantages.

Advantages and Disadvantages

Payback period refers to the length of the time duration an investment or asset purchase take in recovering the total initial investment or cost spent by the company. While on the other hand net present value refers to the measure of profitability. The major difference between net present value analysis and payback period calculations is that NPV calculates currency and payback period calculate time duration. Somehow, both techniques and methods have some advantages and disadvantages that should be taken into consideration while making the selection of these techniques or methods for the calculation of profitability and return on investment. Advantages and disadvantages are enlisted below.        

·         Advantages of the payback period

·         Provide information about the time duration required to get back invested amount

·         Support managers in making selection of investment opportunities as relative risk can be measured through the payback period.

·         Payback period also describe preferences for liquidity

·         Payback period is quite easy to understand for managers and investors

·         Payback period is also useful for situations when industries have uncertainties.

·         The payback period can also reduce the possibility of loss through obsolescence

·         Disadvantages of the payback period

Major disadvantages of the payback period are presented below in points

·         Payback period results are not realistic

·         There is no consideration of the time value of money in payback period calculator, therefore, it cannot present the highly accurate results

·         Payback period ignores the salvage value and value of the asset after the useful life

·         Payback period also fails to provide clear information about the return on investment

·         Payback period does not cover all cash flows (efinancemanagement.com, 2019)

·         Advantages of net present value (NPV)

·         Net present value also provide information about the time value of money

·         Net present value provide a clear understanding of the investor about future cash flows

·         NPV also pay focus on the cost of capital (Ross, Westerfield, & Jordan, 2008)   

·         NPV consider risk inherent

·         Disadvantages of net present value (NPV)  

·         Net present value sometimes fails to provide appropriate information regarding the discount rate.

·         Net present value technique does not provide detailed information when investment concerns with unequal life (Ross, Westerfield, & Jordan, 2008).

NPV fails to provide clear information in case of unequal investment amount for mutually exclusive investment projects.    

References

efinancemanagement.com. (2019). Advantages and Disadvantages of Payback Period. Retrieved 02 08, 2019, from efinancemanagement.com: https://efinancemanagement.com/investment-decisions/advantages-and-disadvantages-of-payback-period

Ross, S. A., Westerfield, R., & Jordan, B. D. (2008). Fundamentals of Corporate Finance. Tata McGraw-Hill Education. Retrieved 02 08, 2019

 



Appendix 


Our Top Online Essay Writers.

Discuss your homework for free! Start chat

Quick N Quality

ONLINE

Quick N Quality

1428 Orders Completed

George M.

ONLINE

George M.

1344 Orders Completed

Study Master

ONLINE

Study Master

1617 Orders Completed