Exercise 25-4 (Algorithmic) Calculate Cash Flows

Out of Eden, 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 8,400 units at $42.00 each. The new manufacturing equipment will cost $145,600 and is expected to have a 10-year life and $11,200 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		$7.10
Direct materials		23.40
Fixed factory overhead-depreciation		1.60
Variable factory overhead		3.60
	Total	$35.70

Hide

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.

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

$