Calculate Cash Flows
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 9,100 units at $32 each. The new manufacturing equipment will cost $118,300 and is expected to have a 10-year life and $9,100 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes the following on a per-unit basis:
Direct labor | $5.40 | |
Direct materials | 17.90 | |
Fixed factory overhead-depreciation | 1.20 | |
Variable factory overhead | 2.70 | |
Total | $27.20 |
Determine the net cash flows for the first year of the project, Years 2–9, and for the last year of the project. Use the minus sign to indicate cash outflows. Do not round your intermediate calculations but, if required, round your final answer to the nearest dollar.
Out of Eden, Inc. | |||
Net Cash Flows | |||
Year 1 | Years 2-9 | Last Year | |
Initial investment | $ | ||
Operating cash flows: | |||
Annual revenues | $ | $ | $ |
Selling expenses | |||
Cost to manufacture | |||
Net operating cash flows | $ | $ | $ |
Total for Year 1 | $ | ||
Total for Years 2-9 | $ | ||
Residual value | |||
Total for last year | $ |
Determine the net cash flows for the first year of the project, Years 2–9, and for the last year of the project. Use the minus sign to indicate cash outflows. Do not round your intermediate calculations but, if required, round your final answer to the nearest dollar.
Out of Eden, Inc. | |||
Net Cash Flows | |||
Year 1 | Years 2-9 | Last Year | |
Initial investment | -118300 | ||
Operating cash flows: | |||
Annual revenues | $291200 | $291200 | $291200 |
Selling expenses | -11648 | -11648 | -11648 |
Cost to manufacture | -236600 | -236600 | -236600 |
Net operating cash flows | $42952 | $42952 | $42952 |
Total for Year 1 | -75348 | ||
Total for Years 2-9 | $343616 | ||
Residual value | 9100 | ||
Total for last year | $52052 |
Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make...
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 5,700 units at $32 each. The new manufacturing equipment will cost $74,100 and is expected to have a 10-year life and $5,700 residual value. Selling expenses related to the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following on a per-unit...
Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 8,700 units at $34 each. The new manufacturing equipment will cost $122,500 and is expected to have a 10-year life and $9,400 residual value. Selling expenses related to the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following...
Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 7,600 units at $52 each. The new manufacturing equipment will cost $164,600 and is expected to have a 10-year life and $12,600 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes the following...
Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 9,500 units at $42 each. The new manufacturing equipment will cost $164,600 and is expected to have a 10-year life and $12,600 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes the following...
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The garden tool is expected to generate additional annual sales of 6,500 units at $48 each. The new manufacturing equipment will cost $126,700 and is expected to have a 10-year life and $9,700 residual value. Selling expenses related to the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following on a per-unit basis:...
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The garden tool is expected to generate additional annual sales of 9,800 units at $30 each. The new manufacturing equipment will cost $116,700 and is expected to have a 10-year life and $8,900 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes the following on a per-unit basis:...
Calculate Cash Flows Nature's Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 7,400 units at $36 each. The new manufacturing equipment will cost $112,200 and is expected to have a 10-year life and $8,600 residual value. Selling expenses related to the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following...
Calculate Cash Flows Nature's Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 6,900 units at $34 each. The new manufacturing equipment will cost $97,100 and is expected to have a 10-year life and $7,400 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes the following...
Calculate Cash Flows Nature's Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 9,200 units at $50 each. The new manufacturing equipment will cost $189,300 and is expected to have a 10-year life and $14,500 residual value. Selling expenses related too the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following...
Calculate Cash Flows Nature's Way Inc. is planning to invest in new manufacturing equipment to make a new garden tool. The new garden tool is expected to generate additional annual sales of 2,500 units at $60 each. The new manufacturing equipment will cost $227,000 and is expected to have a 10-year life and $17,000 residual value. Selling expenses related to the new product are expected to be 5% of sales revenue. The cost to manufacture the product includes the following...