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