Question
Net cash flows for a marketing campaign - Marcus Tube, a manufacturer of high-quality aluminum tubing, has maintained stable sales and profits over the past
Net cash flows for a marketing campaign - Marcus Tube, a manufacturer of high-quality aluminum tubing, has maintained stable sales and profits over the past 10 years. Although the market for aluminum tubing has been expanding by 5% per year, Marcus has been unsuccessful in sharing this growth. To increase its sales, the firm is considering an aggressive marketing campaign ads in all relevant trade journals and exhibiting products at all major regional and national trade shows. The campaign is expected to require an annual tax-deductible expenditure of $155,000 over the next 5 years. Sales revenue, as shown in the income statement for 2018:
Marcus Tube Income Statement for The Year Ended December 31, 2018
Sales Revenue | $20,400,000 |
Less: Cost of good sold (79%) | 16,116,000 |
Gross profits | 4,284,000 |
Less: Operating expenses | |
General and administration expense (8%) | $ 1,632,000 |
Depreciation expense | 480,000 |
Total operating expense | $ 2,112,000 |
Earnings before interest and taxes | 2,172,000 |
Less taxes (40%) | 868,800 |
Net operating profit after taxes | $ 1,303,200 |
totaled $20,400,000. If the proposed marketing campaign is not initiated, sales are expected to remain at this level in each of the next 5 years, 2019 through 2023. Wit the marketing campaign, sales are expected to rise to the levels shown in the table:
Marcus Tube Sales Forecast
Year | Sales Revenue |
2019 | $20,900,000 |
2020 | $21,400,000 |
2021 | $21,900,000 |
2022 | $22,900,000 |
2023 | $23,900,000 |
for each of the next 5 years; costs of goods sold is expected to remain at 79% of sales, general and administrative expense (exclusive of any marketing campaign outlays) is expected to remain at 8% of sales, and annual depreciation expense is expected to remain at $480,000. Assuming a 40% tax rate, find the net cash flows over the next 5 years associated with the proposed marketing campaign.
The annual operating cash flow without the market campaign will be ?
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