Question

In: Finance

The following table tracks the main components of working capital over the life of a four-year...

The following table tracks the main components of working capital over the life of a four-year project.

  

2019 2020 2021 2022 2023
Accounts receivable 0 150,000 225,000 190,000 0
Inventory 75,000 130,000 130,000 95,000 0
Accounts payable 25,000 50,000 50,000 35,000 0

  

Calculate net working capital and the cash inflows and outflows due to investment in working capital. (Negative answers should be indicated by a minus sign.)

Solutions

Expert Solution

Net working capital is calculated as current assets less current liabilities.
It reflects the net current assets available with business.
Net working capital = Accounts receivable + Inventory - Accounts payable
Calculation of net working capital is shown below
2019 2020 2021 2022 2023
Accounts receivable $0 $150,000 $225,000 $190,000 $0
Inventory $75,000 $130,000 $130,000 $95,000 $0
Accounts payable $25,000 $50,000 $50,000 $35,000 $0
Net working capital 0 $50,000 $230,000 $305,000 $250,000 $0
Calculation of cash inflow and outflow due to investment in working capital is shown below
2019 2020 2021 2022 2023
Net working capital $50,000 $230,000 $305,000 $250,000 $0
Cash flow -$50,000 -$180,000 -$75,000 $55,000 $250,000
Cash flow = Net working capital of previous year - Net working capital of current year.
Negative cash flow reflects cash outflow and positive cash flow reflects cash inflow.

Related Solutions

How are the four main structural components of a computer and the four main structural components...
How are the four main structural components of a computer and the four main structural components of a central processing unit (CPU) similar or different?
Canyon Tours showed the following components of working capital last year: Beginning of Year End of...
Canyon Tours showed the following components of working capital last year: Beginning of Year End of Year Accounts receivable $ 27,600 $ 24,800 Inventory 13,800 16,100 Accounts payable 16,300 20,100     a. What was the change in net working capital during the year? (A negative amount should be indicated by a minus sign.) b. If sales were $37,800 and costs were $25,800, what was cash flow for the year? Ignore taxes.
There are FOUR main components of GDP. Explain the components.
There are FOUR main components of GDP. Explain the components.
Canyon Tours showed the following components of working capital last year: Beginning End of Year Accounts...
Canyon Tours showed the following components of working capital last year: Beginning End of Year Accounts receivable $ 25,600 $ 23,800 Inventory 12,800 14,100 Accounts payable 15,300 18,100 a. What was the change in net working capital during the year? (A negative amount should be indicated by a minus sign.) b. If sales were $36,800 and costs were $24,800, what was cash flow for the year? Ignore taxes.
Q # 08) Canyon Tours showed the following components of working capital last year: (04 Marks)...
Q # 08) Canyon Tours showed the following components of working capital last year: Beginning End Of Year Accounts Receivable Inventory Accounts Payable $48,000 24,000 29,000 $46,000 25,000 33,000 a. What was the change in net working capital during the year? b. If sales were $72,000 and costs were $48,000, what was cash flow for the year? c. What is working capital, why it brings change in cash flow? d. Write the affects on Cash flow on each of the...
The following table includes quarterly working capital levels for your firm for the next year. Quarters...
The following table includes quarterly working capital levels for your firm for the next year. Quarters ?($000)???????? 1 2 3 4 Cash 104 104 104 104 Accounts Receivable 198 97 106 610 Inventory 205 504 908 53 Accounts Payable 110 103 99 105 If you choose to enter the year with $397,000 total in cash and maintain a minimum cash balance of $104,000?, what is your maximum?short-term borrowing? This is the answer but I need someone to show me how...
A) Identify the components of working capital and the accounting issues related to these components. (B)...
A) Identify the components of working capital and the accounting issues related to these components. (B) The IASB has issued pronouncements on some of the issues affecting working capital; Discuss two of these pronouncements and state if, in your opinion, the issues have been resolved.
what is working capital? What components of the balance sheet make up working capital? Why is...
what is working capital? What components of the balance sheet make up working capital? Why is working capital important?
A project has an initial capital investment of $420,000, and a four-year life, at the end...
A project has an initial capital investment of $420,000, and a four-year life, at the end of which it will be fully depreciated to zero. The forecasted incremental net income after tax from the project is $14,200, $18,600, $16,300, and $20,000, respectively, for each of the next four years. What is the average accounting return (AAR) for this project? A. 4.1% B. 8.2% C. 9.9% D. 16.4%
An investment has an installed cost of $526,800. The cash flows over the four-year life of...
An investment has an installed cost of $526,800. The cash flows over the four-year life of the investment are projected to be $222,850, $239,450, $206,110, and $154,820, respectively. a.) If the discount rate is zero, what is the NPV? b.) f the discount rate is infinite, what is the NPV? c.) At what discount rate is the NPV just equal to zero?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT