Natural Foods 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 6,700 units at $36 each. The new manufacturing equipment will cost $101,600 and is expected to have a 10-year life and a $7,800 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: Direct labor $6.10 Direct materials 20.00 Fixed factory overhead-depreciation 1.40 Variable factory overhead 3.10 Total $30.60 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 answers to the nearest dollar. Natural Foods Inc. Net Cash Flows Year 1 Years 2-9 Last Year Initial investment -101,600 v Operating cash flows: Annual revenues 241,200 241,200 241,200 v 12,060 x 195,640 x Selling expenses Cost to manufacture 195,640 x 195,640 X Net operating cash flows -68,100 x Total for Year 1 Total for Years 2-9 (operating cash flow) 33,500 Residual value 7,800 V Tatal for lact unar 25.700 x
Natural Foods 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 6,700 units at $36 each. The new manufacturing equipment will cost $101,600 and is expected to have a 10-year life and a $7,800 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: Direct labor $6.10 Direct materials 20.00 Fixed factory overhead-depreciation 1.40 Variable factory overhead 3.10 Total $30.60 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 answers to the nearest dollar. Natural Foods Inc. Net Cash Flows Year 1 Years 2-9 Last Year Initial investment -101,600 v Operating cash flows: Annual revenues 241,200 241,200 241,200 v 12,060 x 195,640 x Selling expenses Cost to manufacture 195,640 x 195,640 X Net operating cash flows -68,100 x Total for Year 1 Total for Years 2-9 (operating cash flow) 33,500 Residual value 7,800 V Tatal for lact unar 25.700 x
Chapter9: Capital Budgeting And Cash Flow Analysis
Section: Chapter Questions
Problem 19P
Related questions
Question
Transcribed Image Text:Natural Foods 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 6,700 units at $36 each. The new manufacturing equipment will cost $101,600 and is expected to have a 10-year life and a $7,800 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:
Direct labor
$6.10
Direct materials
20.00
Fixed factory overhead-depreciation
1.40
Variable factory overhead
3.10
Total
$30.60
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 answers to the nearest dollar.
Natural Foods Inc.
Net Cash Flows
Year 1
Years 2-9
Last Year
Initial investment
-101,600
Operating cash flows:
Annual revenues
241,200
241,200 V
$
241,200
Selling expenses
12,060 X
Cost to manufacture
195,640 X
195,640 X
195,640 x
Net operating cash flows
-68,100 x $
Total for Year 1
Total for Years 2-9 (operating cash flow)
33,500 V
Residual value
7,800 V
Total fer lact ar
25.700
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub