# Superior Manuf: Calculate Payback Period, NPV for the project; Assess given situation

Superior Manufacturing is thinking of launching a new product. The company expects to sell $950,000 of the new product in the first year and $1,500,000 each year thereafter. Direct costs including labor and materials will be 55% of sales. Indirect incremental costs are estimated at $80,000 a year. The project requires a new plant that will cost a total of $1,000,000, which will be depreciated straight line over the next five years. The new line will also require an additional net investment in inventory and receivables in the amount of $200,000. Assume there is no need for additional investment in building and land for the project. The firm's marginal tax rate is 35%, and its cost of capital is 10%. Based on this information you are to complete the following tasks.

Prepare a statement showing the incremental cash flows for this project over an 8-year period.

Calculate the Payback Period and the NPV for the project.

Based on your answer for question 2, do you think the project should be accepted? Why? Assume Superior has a P/B policy of not accepting projects with life of over three years.

If the project required additional investment in land and building, how would this affect your decision? Explain.

A resource on financial functions in Excel is available in the Labs area. Click "Labs," then "Student Success Learning Lab." Click "Presentation Material" in the left navigation bar. Choose "Financial Functions" to download the file. When asked, be sure to click "Save," rather than "Open."

To receive full credit on this assignment, please show all work, including formulae and calculations used to arrive at financial values.

© BrainMass Inc. brainmass.com June 3, 2020, 5:54 pm ad1c9bdddfhttps://brainmass.com/business/capital-budgeting/superior-manuf-calculate-payback-period-npv-for-the-project-assess-given-situation-41471

#### Solution Preview

See attached documents.

1. Prepare a statement showing the incremental cash flows for this project over an 8-year period.

First of all we need to order the data and do some preliminary calculations.

-Initial investment:

The total initial investment (I) is the sum of the investment in plant and equipment.

I = $1,000,000

-Working Capital:

The additional net investment in inventory and receivables is the working capital needed for the project:

WC = $200,000

assuming that it will not change over the project's life. Then Working Capital Change for each year Yi is:

ChWCi = Previous Year WC - Current WC = 0 (i=1 to 7)and

ChWC0 = -$200,000

The working capital is recovered so for the end of the year 8 it will be zero or:

ChWC8 = $200,000

-Depreciation:

For the first five years Yi (i = 1 to 5):

Di = (Invest in plant and equipment) / 5 = $1,000,000/5 = $200,000

For the years 6 to 8 the depreciation will be zero.

-Revenues:

For the first year the expected revenues will be:

R1 = $900,000

For the years Yi (i=2 to 8)

Ri = $1,500,000

-Expenses:

For all years we will have indirect incremental costs of $80,000

For each year the direct costs are 0.55*Ri

For each year Yi (i=1 to 8):

Ei = $80,000 + 0.55*Ri then:

E1 = $80,000 + 0.55*$950,000 = $602,500

For i=2 to 8:

Ei = $80,000 + 0.55*$1,500,000 = $905,000

-Taxes:

The firm's marginal tax rate is 35%, and ...

#### Solution Summary

In an 879 word solution, the response presents a good discussion about the subject including calculations where necesssary.