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.
1. Prepare a statement showing the incremental cash flows for this project over an 8-year period.
2. Calculate the Payback Period (P/B) and the NPV for the project.
3. Based on your answer for question 2, do you think the project should be accepted? Why? Assume Superior has a P/B (payback) policy of not accepting projects with life of over three years.
4. If the project required additional investment in land and building, how would this affect your decision? Explain.
Please see ** ATTACHED ** file(s) for complete solutions and details!!
The easiest way to set up these calculations is to use Excel, please see the attached excel file for Superior Corp. incremental Cash Flow statement.
In the columns, we use the "year zero" convention for cash being invested up front. None of this gets discounted, as it's in today's dollars. We've included both inventory/AR with the plant investment, as it's unchanged over the 8 years.
The cash flow statement includes the complete income statement:
Sales - (direct products costs) - indirect cost = GROSS PROFIT
EBIT (or earnings before interest and taxes) = GROSS PROFIT - Depreciation
Depreciation is a "non-cash" expense, there's no cash effect at all, used for ...
You will find the answer to this puzzling question inside...