Question
1. XYZ Corp. expects the following revenues, cash expenses, and depreciation charges in the future: Year 1 2 3 Revenues $89,000 $106,000 $145,000 Cost of
1. XYZ Corp. expects the following revenues, cash expenses, and depreciation charges in the future: |
Year | 1 | 2 | 3 |
Revenues | $89,000 | $106,000 | $145,000 |
Cost of goods sold | $38,000 | $49,000 | $53,000 |
Selling expenses | $11,000 | $13,000 | $14,000 |
Interest expense | $21,000 | $23,000 | $24,000 |
Interest revenue | $7,000 | $9,000 | $11,000 |
Other cash operating expenses | $10,000 | $11,000 | $12,000 |
Depreciation | $9,500 | $13,500 | $15,000 |
This business is in the 22 percent tax bracket. Please compute the after-tax cash flows from operations for each of the years. |
After tax operating cash flow for Year 1: $14,570 Year 2: $17,790 Year 3: $44,640 |
2. In addition to the estimates above the business needs 4 percent of revenues as a cash balance, 11 percent of the cost of goods sold as an inventory balance, 6 percent of the cost of goods sold as an accounts payable balance, and 5 percent of revenues as accrued expenses balance. All these balances would be needed at the beginning of each year and are estimated from the year-end annual estimates of revenues and cash expenses given above. The business will end at the end of year 3 and all working capital balances will be collected (or realized) at their face value. Please calculate the incremental investment in working capital needed for years 0,1,2 and 3, and then recalculate the cash flows for XYZ Corp. investment. |
Incremental investment in working capital Year 0___________Year 1___________ Year 2___________Year 3_________ |
Recalculated cash flows from operations Year 0___________Year 1___________ Year 2____________Year 3_________ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started