Calculate Cash Flows

Natures 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 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 29, 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.

Natures 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			$