825 Words4 Pages

Business, Financial Markets and Services
Year 4
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 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*…show more content…*

The company expects to sell $950,000 of the new product in the first year and $1,500,000 each year thereafter Solution Prepare a statement showing the incremental cash flows for this project over an 8-year period. The statement is in the attached excel file. The sales are as given. The direct costs have been taken as 55% of sales. The indirect incremental costs are $80,000 per year. The plant costs $1,000,000 and straight line depreciation over 5 years is 1,000,000/5=200,000. The investment in Inventory and Receivables is $200,000 and this investment is recovered in the last year. The incremental cash flows (after tax) are in row 19. Calculate the Payback Period (P/B) and the NPV for the project. The Payback Period is the time taken to recover the initial investment, This is found by adding the cash inflows to the initial investment till the sum becomes zero. In Row 21, the cash inflows are added to the initial investment and we find that at the end of 2 years there is is still $5,250 to be recovered. In the third year the total cash inflow is 456,750 and the amount needed is 5,250. We find the number of days taken to generate 5,250. The formula used is to find the per day generation which is 456,750/365 and then divide 5,250 with this figure. This gives us 4 days. The payback period comes to 3 years and 4 days. The NPV is found by dicsounting the cashflows at the dicounting rate of 10% and then adding

The company expects to sell $950,000 of the new product in the first year and $1,500,000 each year thereafter Solution Prepare a statement showing the incremental cash flows for this project over an 8-year period. The statement is in the attached excel file. The sales are as given. The direct costs have been taken as 55% of sales. The indirect incremental costs are $80,000 per year. The plant costs $1,000,000 and straight line depreciation over 5 years is 1,000,000/5=200,000. The investment in Inventory and Receivables is $200,000 and this investment is recovered in the last year. The incremental cash flows (after tax) are in row 19. Calculate the Payback Period (P/B) and the NPV for the project. The Payback Period is the time taken to recover the initial investment, This is found by adding the cash inflows to the initial investment till the sum becomes zero. In Row 21, the cash inflows are added to the initial investment and we find that at the end of 2 years there is is still $5,250 to be recovered. In the third year the total cash inflow is 456,750 and the amount needed is 5,250. We find the number of days taken to generate 5,250. The formula used is to find the per day generation which is 456,750/365 and then divide 5,250 with this figure. This gives us 4 days. The payback period comes to 3 years and 4 days. The NPV is found by dicsounting the cashflows at the dicounting rate of 10% and then adding

Related

## Notes On Incremental Cash Flow

1934 Words | 8 Pages1. Incremental cash flow is additional cash flow received by an organization from a new project. The new project will be funded by debt and money from the company’s activities. This investment will affect the flow of cash in the company, which will be reflected in the cash flow statement. The interest paid for the debt will affect cash flow creating a need to include the item in the cash flow statement as interest expense. The amount paid as interest for the loan will affect the net income and the

## Accounting And Finance For Technology

1343 Words | 6 PagesACCOUNTING AND FINANCE FOR TECHNOLOGY PART I SUPER PROJECT CASE - INDIVIDUAL BY: VINEET GUPTA TABLE OF CONTENTS QUESTION 1 - 1: 2 What are the relevant cash flows that general foods should use in evaluating the super project? 2 QUESTION 1 - 2: 5 In Particular, how should management deal with such issues as Test-Market Expenses, Overhead Expenses, Erosion of Jell-O contribution margin, and Allocation of charges for the use of the excess agglomerator? 5 1. Test-Market Expenses: 5 2. Overhead

## Liquid Chemical Case

1019 Words | 5 Pagesof Cost Analysis for Decision Making 4-61. (continued) Incremental Cash Flow – Alternative A Make Containers and Perform Maintenance Year of Operation 2 3 0 Buy GHL Tax savings on purchase Cash flow on purchase Other materials Labor: Supervisor Labor: Workers Rent: Warehouse Maintenance Other expenses Manager's salary Total costs Tax savings Cash flow due to costs Tax effects of depreciation Tax effect of GHL costs Total cash flow Discount rate factor (10%) Present value NPV 1 4 $(500

## Shouldice Hospital

637 Words | 3 Pagesopening a new addition to the company. The cash flow is a huge factor in making the decision of a project. For instance, capital expenditures require firms to outlay large sums of funds to initialize the project. Second, firms will need to formulate ways of generating and repaying these funds once they are initiate. Third, there must be a good since of timing and critical finance decision to make it all happen. The importance of Capital Budgeting, Cash Flows & New Project Capital budgeting requires

## If the Coat Fits Wear It

1273 Words | 6 Pageswould estimate the incremental cash flows over the economic life of the new machine, taking into consideration the after-tax salvage values of the old and new machine respectively. Changes in net working capital would be figured in as well. For the terminal year, we would assume that the net working capital is recovered and treat it as a cash inflow. 2. Explain the relevance of incremental cash flows, sunk costs, and incidental

## Super Project

1477 Words | 6 Pagesbudgeting process. The three techniques that General Foods management used to determine whether Super Project was a worthwhile project were: • Incremental basis • Facilities-used basis • Fully allocated facilities and costs basis The three techniques mentioned above will be discussed in more details in question 4 below. Questions: 1. What are the relevant cash flows for General Foods to use in evaluating the Super project? In particular, how should management deal with issues such as: a) Test-market

## Research Paper

1099 Words | 5 PagesFINAL PROJECT To: Mr. V. Morrison,CEO,Caledonia Products From: The Assistant Financial Analyst Re: Cash Flow Analysis and Capital Rationing Considering the introduction of a new product,

## Paper

1709 Words | 7 Pages» make or buy » which distribution channel » should I test market a product Copyright © Michael R. Roberts 2 1 1 Discounted Cash Flows (DCF) A Tool for Rational Decision Making What can be an object of capital budgeting procedures? » There must be a choice - choose a base case and an alternative. (Do nothing/status quo) Identify incremental cash

## Chapter 10 Making Capital Investment Decisions

2633 Words | 11 PagesKey concepts and skills Project Cash Flows Relevant Cash Flows The Stand-Alone Principle Incremental Cash Flows Sunk Costs Opportunity Costs Side Effects Net Working Capital Financing Costs Other Issues Pro Forma Financial Statements and Project Cash Flows Getting Started: Pro Forma Financial Statements Project Cash Flows Projected Total Cash Flow and Value More about Project Cash Flow A Closer Look at Net Working Capital Depreciation Evaluating Equipment Options with

## Fm11 Ch 11 Mini Case

2240 Words | 9 PagesBased on these cash flows, what are the project’s NPV, IRR, MIRR, and payback? Do these indicators suggest that the project should be undertaken? Projected Net Cash Flows Year 0 Investment Outlay: Long Term Assets Operating Cash Flows CF due to investment in NOWC ($240,000) ($30,000) $106,680 ($900) $120,450 ($927) $93,967 ($956) $88,680 $32,783 Year 1 Year 2 Year 3 Year 4 Salvage Cash Flows Net Cash Flows NPV IRR $88,030 23.9% ($270,000) $105,780

### Notes On Incremental Cash Flow

1934 Words | 8 Pages### Accounting And Finance For Technology

1343 Words | 6 Pages### Liquid Chemical Case

1019 Words | 5 Pages### Shouldice Hospital

637 Words | 3 Pages### If the Coat Fits Wear It

1273 Words | 6 Pages### Super Project

1477 Words | 6 Pages### Research Paper

1099 Words | 5 Pages### Paper

1709 Words | 7 Pages### Chapter 10 Making Capital Investment Decisions

2633 Words | 11 Pages### Fm11 Ch 11 Mini Case

2240 Words | 9 Pages