Kauai Tools Inc. is planning to invest in new manufacturing equipment to make a new garden...

Transcribed Image Text:

Kauai Tools 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 9,900 units at $54 each. The new manufacturing equipment will cost $225,200 and is expected to have a 10-year life and a $17,300 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 Direct materials Fixed factory overhead-depreciation Variable factory overhead Total $9.20 30.00 2.10 4.60 $45.90 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. Line Item Description Initial investment Operating cash flows: Annual revenues Selling expenses Cost to manufacture Net operating cash flows Total for Year 1 Kauai Tools Inc. Net Cash Flows Total for Years 2-9 (operating cash flow) Residual value Total for last year Year 1 -225,200 Years 2-9 Last Year 534,600 -26,730 -454,410 X 534,600 -26,730 V -454,410 X 534,600 V -26,730 X X X $ X $ 5 X Kauai Tools 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 9,900 units at $54 each. The new manufacturing equipment will cost $225,200 and is expected to have a 10-year life and a $17,300 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 Direct materials Fixed factory overhead-depreciation Variable factory overhead Total $9.20 30.00 2.10 4.60 $45.90 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. Line Item Description Initial investment Operating cash flows: Annual revenues Selling expenses Cost to manufacture Net operating cash flows Total for Year 1 Kauai Tools Inc. Net Cash Flows Total for Years 2-9 (operating cash flow) Residual value Total for last year Year 1 -225,200 Years 2-9 Last Year 534,600 -26,730 -454,410 X 534,600 -26,730 V -454,410 X 534,600 V -26,730 X X X $ X $ 5 X