Year |
Cash inflow |
Disc @ 13% |
Discounted cash flow |
0 |
$ (800,000.00) |
1 |
$ (800,000.00) |
1 |
$ 200,000.00 |
0.885 |
$ 177,000.00 |
2 |
$ 210,000.00 |
0.783 |
$ 164,430.00 |
3 |
$ 300,000.00 |
0.693 |
$ 207,900.00 |
4 |
$ 320,000.00 |
0.613 |
$ 196,160.00 |
5 |
$ 340,000.00 |
0.543 |
$ 184,620.00 |
Total |
$ 130,110.00 |
Year |
Cash inflow |
Cumulative cash flow |
0 |
$ (800,000.00) |
|
1 |
$ 200,000.00 |
$ 200,000.00 |
2 |
$ 210,000.00 |
$ 410,000.00 |
3 |
$ 300,000.00 |
$ 710,000.00 |
4 |
$ 320,000.00 |
$ 1,030,000.00 |
5 |
$ 340,000.00 |
$ 1,370,000.00 |
Payback period = 3 + ($ 800,000 – $ 710,000) / $ 320,000 = 3.28 years
Accounting rate of return = Average net profit / Average investment
= ($ 13,70,000 / 5) / ($ 800,000 / 5)
= 1.7125 years.
2.Various methods are used for analysing the acceptability and feasibility of a project or investment. These methods includes the net present value (NPV) approach, accounting rate of return (ARR) approach, payback period and internal rate of return (IRR). Under the payback period method the project is considered as acceptable if the initial investment of the investor is recovered within the asset’s useful life or the time set by the company (Shaban, Al-Zubi & Abdallah, 2017). However, every company has different payback period. Various companies are there that prefer for the payback period that is shorter than the useful life of the asset. Therefore, the payback period is an important factor that must be taken into account while assessing the acceptability of any project (Rossi, 2015). In the given case, the project’s useful life is 5 years whereas the payback period of the project is calculated as 3.28 years. Therefore, if the payback period is taken into consideration to assess the acceptability of the project, the project shall be accepted as the payback period is less than the useful life of the project (Drury, 2013).
On the other hand, the net present value is the difference among the present value of cash outflows and the present value of cash inflows of any project. The NPV approach is used for analysing the profitability and feasibility of the project. If the PV of cash inflows is more than the PV of cash outflows that is if the NPV is positive then the project is considered as profitable and is accepted (Goyat & Nain, 2016). However, if the NPV of the project is negative then the project is not considered as feasible and is not accepted. In the given situation, the project has a useful life of 5 years and the required investment for the project is $ 800, 000. Further, the discounting rate is 13%. After considering the discounted cash inflows the net present value of the project comes to $ 130,110. Therefore, it can be identified that the project is generating positive cash inflows and can be considered as feasible and acceptable (Bora, 2015). However, the ARR of the project is only 1.7125 as against the required rate of return for 13%. Therefore, if only the ARR is considered then the project shall not be accepted. However, taking into consideration all the other method like payback period and NPV
Moths |
Sales |
January |
$ 640,000.00 |
February |
$ 640,000.00 |
March |
$ 640,000.00 |
April |
$ 640,000.00 |
The assumed sales levels per month were 400 tonne and the cost per ton was $ 1600. Therefore, per month sales amount will be = $ 1600 * 400 = $ 640,000.
Moths |
Labour cost |
January |
$ 55,650.00 |
February |
$ 55,650.00 |
March |
$ 55,650.00 |
April |
$ 55,650.00 |
The assumed cost of the labour was $ 26.50 per hour and the timings were 7.5 days per day and the weeks were considered as 4 weeks per month. Therefore, the labour cost comes to = 7.5 Hrs * 5 days * 4 Week * $26.50 per Hr *14 labours = $ 55,650
4.The companies use the saes budget for preparing the financial plan with the help of the projected sales volume and revenue amount (Whitecotton, Libby & Phillips 2013). The sales budget is used to assess the estimated sales levels along with the help of estimated sales price and estimated sales units. As per the given situation, the company is expected to sell 400 units tonne per month at the rate of $ 1600 per tonne all for the 4 months including January, February, March and April. The labour budget on the other hand, measures the amount of labour cost taking into account the total required labour hour, number of labours required, labour rate per hour and time required per month. As per the given situation and above calculation the required number of labour per month was 14, required labour hours were 7.5 hours per day where the working times were 5 days per week for 4 weeks per month (Braun et al., 2014). The labour rate was $ 26.50 per hour. Therefore, the total labour cost calculated as $ 55,650. As per the given information, there are no possibilities that the company is expecting any reduction or increase in the labour hours. Therefore, labour costs will also be stable over the period under concern (Klychova, Faskhutdinova & Sadrieva, 2014). Thus, the production levels are also expected to be the same.
Particulars |
Amount per month |
Sales |
$ 640,000.00 |
Less |
|
Labour cost |
$ 55,650.00 |
Raw material |
$ 300,000.00 |
Electricity |
$ 100,000.00 |
Administration |
$ 40,000.00 |
Total expenses |
$ 495,650.00 |
Profit |
$ 144,350.00 |
Profit for 4 months |
$ 577,400.00 |
Less |
|
Purchase cost of machine |
$ 800,000.00 |
Requirement in bank account |
$ 100,000.00 |
Total requirement |
$ 900,000.00 |
Cash inflow |
$ (322,600.00) |
It is recognized from the above cash flow statement that if the company opts for purchasing the chemical plant then it will not be able to generate any positive cash inflow and the negative cash inflow will be amounted to $ 322,600. Thus, the company shall opt for purchasing the industrial business to get positive cash inflow.
References
Bora, B. (2015). Comparison between Net Present Value and Internal Rate of Return. International Journal of Research in Finance and Marketing, 5(12), 61-71.
Braun, K. W., Tietz, W. M., Harrison, W. T., Bamber, L. S., & Horngren, C. T. (2014). Managerial accounting. Pearson.
Drury, C. M. (2013). Management and cost accounting. Springer.
Goyat, S. & Nain, A, (2016). Methods of Evaluating Investment Proposals. International Journal of Engineering and Management Research (IJEMR), 6(5), pp.278-280.
Klychova, G. S., Faskhutdinova, ?. S., & Sadrieva, E. R. (2014). Budget efficiency for cost control purposes in management accounting system. Mediterranean journal of social sciences, 5(24), 79.
Rossi, M. (2015). The use of capital budgeting techniques: an outlook from Italy. International Journal of Management Practice, 8(1), 43-56.
Shaban, O. S., Al-Zubi, Z., & Abdallah, A. A. (2017). The Extent of Using Capital Budgeting Techniques in Evaluating Manager’s Investments Projects Decisions (A Case Study on Jordanian Industrial Companies). International Journal of Economics and Finance, 9(12), 175.
Whitecotton, S., Libby, R., & Phillips, F. (2013). Managerial accounting. McGraw-Hill Higher Education.
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.