Question

In: Accounting

Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make...

Calculate Cash Flows

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 8,800 units at $48 each. The new manufacturing equipment will cost $171,500 and is expected to have a 10-year life and $13,100 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 $8.2
Direct materials 26.7
Fixed factory overhead-depreciation 1.8
Variable factory overhead 4.1
Total $40.8

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.

Nature’s Way 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

Solutions

Expert Solution

Nature Way Inc
Items Year 1 Year 2-9 Last Year
Initial Investment (A) -$1,71,500
Operating Cash Flows
Annual Revenues   (B) Annual Sales qty x SP/unit $4,22,400 $33,79,200 $4,22,400
Selling expense (C ) (4% of Sales revenue) $16,896 $1,35,168 $16,896
Cost of manufacture (D) (Annual Sales qty x Total cost of manufacture) $3,59,040 $28,72,320 $3,59,040
Net Operating Cash Flows :
Total Year 1 A -[ B -(C+D) ] -$1,25,036
Total Year 2 [ B -(C+D) ] $3,71,712
Residual Value (E) $13,100
Total Last Year [ B -(C+D) ]+E $59,564
Annual Sales Qty (A) 8800 70400 8800
Selling Price per unit (B) 48 48 48
Cost of Manufacture :
Direct Labour 8.2 8.2 8.2
Direct Material 26.7 26.7 26.7
Fixed Factory OH 1.8 1.8 1.8
Variable Factory OH 4.1 4.1 4.1
Total Cost of manufacture (C ) 40.8 40.8 40.8

Related Solutions

Calculate Cash Flows Nature’s Way Inc. is planning to invest in new manufacturing equipment to make...
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 5,600 units at $42 each. The new manufacturing equipment will cost $97,000 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 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...
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 $52 each. The new manufacturing equipment will cost $197,100 and is expected to have a 10-year life and $15,100 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...
Calculate Cash Flows 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 5,100 units at $50 each. The new manufacturing equipment will cost $104,900 and is expected to have a 10-year life and $8,000 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...
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden...
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 7,600 units at $30 each. The new manufacturing equipment will cost $90,500 and is expected to have a 10-year life and $6,900 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:...
Nature’s Way Inc. is planning to invest in new manufacturing equipment to make a new garden...
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 $54 each. The new manufacturing equipment will cost $129,600 and is expected to have a 10-year life and $9,900 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...
Determine Cash Flows Natural Foods Inc. is planning to invest in new manufacturing equipment to make...
Determine Cash Flows 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 5,000 units at $18 each. The new manufacturing equipment will cost $120,000 and is expected to have a 10-year life and a $17,000 residual value. Selling expenses related to the new product are expected to be 3% of sales revenue. The cost to manufacture the product includes the...
1 Determine Cash Flows Natural Foods Inc. is planning to invest in new manufacturing equipment to...
1 Determine Cash Flows 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 7,400 units at $52 each. The new manufacturing equipment will cost $160,300 and is expected to have a 10-year life and a $12,300 residual value. Selling expenses related to the new product are expected to be 4% of sales revenue. The cost to manufacture the product includes...
Highland plc is planning to invest in a project. The Cash flows stated below are without...
Highland plc is planning to invest in a project. The Cash flows stated below are without allowing for inflation: Timing Cash flows                                       $ 0 (1,500) 1 660 2 484 3 1064 The company’s cost of capital is 15%. The general rate of inflation is expected to remain constant at 5%. Find NPV by: a) Discounted money cash flows b) Discounted real cash flows c) Based in your findings, suggest whether the project should be accepted or no
Your company is planning a $216,000 to invest in new equipment. This cost will be depreciated...
Your company is planning a $216,000 to invest in new equipment. This cost will be depreciated on a straight-line basis over a 4-year period. They can salvage it for $45,000.  You need to invest $40,000 in new Net Working Capital, which will be returned at the end of the project.  The new equipment is expected to generate $489,000 in additional annual sales. Costs are 46% of sales. The tax rate is 34%. 19)What is the Cash Flow From Assets for the last...
2. Calculate the future value of the following cash flows If you invest $10,000 today at...
2. Calculate the future value of the following cash flows If you invest $10,000 today at 4% how much money will you have in five years?   ________ If you invest $10,000 today at 4% how much money will you have in ten years?   ________ If you invest $10,000 today at 8% how much money will you have in five years?   ________ If you invest $10,000 today at 8% how much money will you have in ten years?   ________ If you...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT