Intro

It is the beginning of January. Actual sales for the previous quarter (Q4) and estimated sales for the next five quarters are as follows (in $ million):

Intro

It is the beginning of January. Actual sales for the previous quarter (Q4) and estimated sales for the next five quarters are as follows (in $ million):

Quarter	Q4	Q1	Q2	Q3	Q4	Q1
Sales	24	25.2	26.46	27.78	29.17	30.63

You collect 50% of sales in the current quarter and the remainder in the following quarter. You expect to spend 40% of the following quarter's sales on purchases of components from suppliers, and to pay 70% of those purchases in the current quarter and the remainder in the following quarter. Wages and other expenses add up to 30% of each quarter's sales.

You have to pay $4 million in interest and dividends each quarter, and plan to spend $7 million on new machinery in Q3.

Assume that each quarter has 90 days, sales occur evenly throughout the quarter and all other cash flows occur at the end of the quarter.

Part 1

What is your expected net cash flow in Q1 (in $ million)?

Answer:

Expected net cash flow in Q1: $ 2.6072 million Correct

		Q1
Collection of current quarter sales ( 25.2 x 0.5 )		12.6 millions
Collection of previous quarter sales ( 24 x 0.5)		12.0
Total Cash Inflows		24.6
Cash payments for
Purchases on components
Current quarter purchases ( 26.46 x 40% x 70 % )	7.4088
Previous quarter purchases ( 25.2 x 40% x 30 % )	3.024	10.4328
Wages and other expenses ( 25.2 x 30 % )		7.56
Interest and dividends		4.00
Total Cash Outflows		21.9928
Expected Net Cash Flow		$ 2.6072 million Correct

Part 2

What is your expected net cash flow in Q2 (in $ million)?

Expert Answer

Part 2 : Answer : Expected net cash flow in Quarter 2 : $ 2.9384 millions.Correct

		Q2
Cash Inflows
Collection of current quarter sales ( 26.46 x 0.5 )	13.23
Collection of previous quarter sales ( 25.2 x 0.5 )	12.6
Expected Cash Inflows		$ 25.83 millions
Cash Payments for
Purchase of components
Current quarter purchase ( 27.78 x 40 % x 70 % )	7.7784
Previous quarter purchase ( 26.46 x 40 % x 30 % )	3.1752	10.9536
Wages and other expenses ( 26.46 x 30 % )		7.938
Interest and dividends		4.00
Expected Cash Outflows		22.8916
Expected Net Cash Flow		$ 2.9384 millions Correct

Part 3

What is your expected net cash flow in Q3 (in $ million)?

Answer:

The expected net cash flow in Q3 (in $ million) is -3.7292 Correct

		Q3 (in millions)
Cash Inflows
Collection of current quarter sales (27.78*0.5)	13.89
Collection of previous quarter sales (26.46*0.5)	13.23
Expected Cash Inflows		27.12
Cash Payments for
Purchase of components
Current quarter purchase (29.17*40%*70%)	8.1816
Previous quarter purchase (27.78*40%*30%)	3.3336	11.5152
Wages and other expenses (27.78*30%)		8.334
Interest and dividends		4.00
New machinery		7.00
Expected Cash Outflows		30.8492
Expected Net Cash Flow		-3.7292 Correct

Part 4

What is your expected net cash flow in Q4 (in $ million)?