IND40 Celebrate Freedom from Deadlines Get UPTO 56% OFF & Jingle All the Way with Our Christmas Offer. Coupon Code: EXTRA25 Order Now

OFFER! Save 56% on Assignment Crafted by Human Writers

Search
Listening..

Finance production and profit

University: N/A

  • Unit No: N/A
  • Level: High school
  • Pages: 11 / Words 2669
  • Paper Type: Assignment
  • Course Code: AC6005
  • Downloads: 54
Organization Selected : Boat Plc

INTRODUCTION

To maximize productivity and profitability, an organization needs to invest in or expand its business through production (Abdul-Rahman and Nor, 2017). However, before making any investment decisions, management should use various appraisal techniques to determine whether investing in a particular project is wise. This report focuses on Boat Plc, a UK-based company that manufactures, designs, and distributes a wide range of electronic products. With a substantial presence of stores in the UK and European Union, Boat Plc also emphasizes online marketing and sales. The report includes calculations of net present value and other factors to assist management in making informed decisions about investing in manufacturing equipment.

PART 1

(a) By using available information, calculate the net present value and advise that company should undertake this investment or not

Net present value ( NPV): It is the capital budgeting method which is used to calculate the present value of the cash inflow. Basically, NPV is the difference of cash inflow and cash outflow from the period of time (Agyei, Hansen and Acheampong, 2018). It is used to calculate for the investment planning and further analysed that invested project is profitable for the company or not.

Year

Cash Flow

 Discounted Factor @ 10.25 %

Discounted cash Flow

0

200000000

1

-200000000

1

121855524

0.907

110526552

2

213453350

0.823

175608599

3

143292730

0.746

106927241

4

86735525

0.677

58706017

5

21923534

0.614

13459148

Net Present Value

265227559

From the above calculation, it has been observed that Net Present Value ( NPV) of the Boat Plc is £ 265227559. It means company able to generate profit and this investment is beneficial for the organizations. Boat Plc should undertake this project or maximise the efficiency as well as effectiveness of the business operations.

Working Notes:

Income Statement:

Year

1

2

3

4

5

Sales

216000000

388800000

291600000

209952000

94478400

Cost of Production

Direct Labour *

738001

438000

438000

438000

2238000

Direct Material *

66960000

139104000

120499200

100215360

52168320

Overheads (WC)

5000000

5200000

5408000

5624320

5849293

Contribution

143301999

244058000

165254800

103674320

34222787

Fixed cost

6000000

6240000

7113600

7398144

7694070

Profit Before tax

137301999

237818000

158141200

96276176

26528717

Tax

15446475

15446475

+ 8918175

8918175

+ 5930295

5930295

 + 3610357

3610356.5

+ 994827

Profit After Tax (PAT)

121855524

213453350

143292730

86735525

21923534

* Direct material

Year

1

2

3

4

5

Cost of Sitax

43200000

91584000

80899200

68535360

36328320

Cost of Zilon

23760000

47520000

39600000

31680000

15840000

Total material cost

66960000

139104000

120499200

100215360

52168320

Cost of Sitax:

Year

 Sitax (1 kg)

Versati Unit

Cost of Sitax

1

400

108000

43200000

2

424

216000

91584000

3

449

180000

80899200

4

476

144000

68535360

5

505

72000

36328320

Cost of Zilon:

Year

Zilon (2 Kg)

Units

Cost of Zilon

1

220

108000

23760000

2

220

216000

47520000

3

220

180000

39600000

4

220

144000

31680000

5

220

72000

15840000

* Direct Labour:

Particulars

1

2

3

4

5

Labour cost

438000

438000

438000

438000

438000

Training Cost

300000

0

0

0

0

redundancy pay settlement

0

0

0

0

1800000

Direct labour Cost

738001

438000

438000

438000

2238000

* Tax Calculation:

Tax Calculation

 Tax @ 30 %

Deduct Tax allowable Dep.

Balance

Year

1

41190600

10297650

30892950

2

71345400

17836350

53509050

3

47442360

11860590

35581770

4

28882853

7220713

21662140

5

7958615

1989654

5968961

* Further calculated half tax will be payable in the current year in which it arises and the balance is paid in the next year.

(b) Identify other factors which help the company to evaluate their decisions

Investment appraisal technique is the most appropriate method which help the organizations to identify those factors which is actually helpful for them to make their investment decisions (Christophers, 2018). Some of the factors are discussed below:

Payback period: It is also one of the capital budgeting method which is used to calculate in order to identify that in how much time required to recover company's initial investment. Lower the payback period is beneficial for the business and in the comparative projects, company select the investment project which has lower payback period.

Accounting rate of return ( ARR ): It is the financial ratio which help the organization to evaluate the overall return from the investment. Accounting rate of return used in the capital budgeting ans exclude the time value of money (Dörry, 2016). Higher the ARR is beneficial for the company and management select that particular investment which provide higher return in comparison to others.

Below mention calculation shows the other factors which help in analysing that Boat Plc should undertake this project or not.

Year

Cash Flow

Discounted Factor @ 10.25 %

Discounted cash Flow

Cumulative Cash Flow

0

200000000

1

-200000000

1

121855524

0.907

110526552

110526552

2

213453350

0.823

175608599

286135152

3

143292730

0.746

106927241

393062393

4

86735525

0.677

58706017

451768410

5

21923534

0.614

13459148

465227559

Payback Period = Year before amount fully recover + ( {Initial Investment – Recovered cost } / Cash flow during the year )

= 1 + ( 200000000 - 110526552 ) / 175608599

= 1 + { 89473448 / 175608599 }

= 1 + 0.509504936

= 1.509504936 or 1.5 year.

Accounting Rate of Return (ARR) = { Total net profit / No of year } / Initial Cost * 100

= { 787260663 / 5 } / 200000000 *100

= 157452132.6 / 2000000000 * 100

= 0.787260663 *100

= 78.7260663 or 78.72 %

From the above calculation, it has been analysed that Payback period of this investment is 1.5 year that is quit good. It means company able to recover their investment amount in the 1.5 year and further generate cash is the profit of the company. This project beneficial for the organization (Nie and et. al., 2016). Another factor which influence the decision of Boat Plc is Accounting Rate of Return (ARR) that is 78.72%. It means company generate huge return through investing in this particular project.

PART 2

1. How Risk may be incorporated in business investment decision-making process:

There are various types of risk which associated with the current investment and management need to analyse those risk and prepare solutions for it. Some factors are mentioned below which increases the riskiness of capital budgeting project.

Project specific risk: Every project associated with the various activities risk where employees are the main factor who pursuing the entire project. Management of Boat Plc unable to predict the accurate cash flow of project. Boat plc evaluate the most expensive material from their anticipation and ensure that actual value can be less than this but not more than. But sometimes all the estimation goes wrong and fail the project.

Industry specific risk: Change in the industry regulations can impact the overall project estimation and it further become risk for the company. So management need to formulate strategies in order to minimise this risk (Usman and Tasmin, 2016). Change in the government regulations may increase the overall cost which associated with the business operations. For example: Boat Plc invest in a new equipment but their competitors already have the same one but it costs is less than yours than it will affect the entire strategy and give financial disadvantage.

Market risk: It include the various external factors such as political, social, technological etc. Before making decision for investment project, company should analyse the entire market and evaluate that how these factors affect the project. In addition, change in the interest rate, economic growth etc. These factor arises the risk which impact the investment projects and generate the unfavourable condition for the organizations.

Above mention risk affect the business, so before taking any investment related decision company should analyse all the factors and than take further decisions accordingly.

CONCLUSION

From the overall evaluation, it has been concluded that investment appraisal techniques help the organization measure the profitability of an investment, which is crucial to analyze. Since project failure can lead to significant monetary loss, management should use these techniques to minimize the risk of failure and ensure the selected project benefits the business. Utilizing methods such as net present value (NPV), accounting rate of return (ARR), and payback period helps management make informed investment decisions and formulate strategies accordingly. A lower payback period and higher accounting return are profitable for the business, while a positive NPV indicates that the project is beneficial for the company. For those using an essay typer or seeking assignment help UK, this analysis provides valuable insights into effective investment evaluation and decision-making.

Also Read Sample onUnit 4 Financial Accounting Principle BTEC Level 4 HND in Business

Download Full Sample
Often times, students feel unable to work on assignments and think, “Who will do my assignment?” By providing "Sample" on various subjects, we are trying to help them understand all the intricacies of writing. We have the most qualified and skilled assignment writers who can provide the best assignment writing services, essay writing services, dissertation writing services, and more at the most affordable rates. Place your order now for surprising discounts.
Boost Grades & Leave Stress

Share Your Requirements Now for Customized Solutions.

Lowest Price
USD 7.13

    Delivered on-time or your money back

    100+ Qualified Writers

    For Best Commerce Assignment Help

    expert name
    1200 - Completed Orders
    Tina Mosbey View Profile Ph.D in Computer Science USA Hire Me
    expert name
    1452 - Completed Orders
    Louisa Robinson View Profile Ph.D. in Computer Applications USA Hire Me
    expert name
    1412 - Completed Orders
    Michelle T. View Profile Master's in Mechanical Engineering Germany Hire Me
    expert name
    1657 - Completed Orders
    Jay Bond View Profile Master's in Tort Law UK Hire Me
    View All Writers
    FREE Tools

    To Make Your Work Original

    • tools Paraphrasing Tool

      Easy to Use Paraphrasing Tool to Simplify Complex Academic Writing

      Check Paraphrasing
    • tools Plagiarism Checker

      Check your work against plagiarism & get a free Plagiarism report!

      Check Plagiarism
    • tools Reference Generator

      Get citations & references in your document in the desired style!

      Generate References
    • tools Grammar Checker Tool

      Make your content free of errors in just a few clicks for free!

      Grammar Checker
    • tools Essay Typer

      Generate plagiarism-free essays as per your topic's requirement!

      Essay Typer
    • Dissertation Outline Generator

      Get Structured Outline by Professionals for Your Dissertation

      Check Dissertation
    • Thesis Statement Generator

      Create the perfect thesis statement in just few minutes!

      Generate Thesis
    • AI Essay Writer

      Get a well-researched and quality essay effortlessly in a few seconds.

      AI Essay Writer
    GAH whatsapp

    Limited Time Offer

    Exclusive Library Membership + FREE Wallet Balance