Purchase Solution

Calculating the Net Income and Cash Flows

Not what you're looking for?

Ask Custom Question

1) XYZ has sales of $100,000 a year, and the sale price will increase with inflation. Inventory valuation is such that the effective cost of goods sold is the purchase price 3 months prior to sale. Depreciation is fixed, and other operating costs are increase proportionately with inflation. The company sells on terms of net 30 and buys inventory on terms of net 60. All other purchases are for cash. Shown below is 1st year of operation with no inflation. Show net income for following year with 10% inflation rate.

Sales 100,000
Cost of goods sold 80,000
Depreciation 5,000
Other expenses 10,000
Earnings before tax 5,000
Tax 1,700
Net income 3,300


XYZ started on Dec 31st 1999. The company bought 2 units of inventory initially for $1000 each. The company will sell one unit per inventory each year for $2000 and immediately replace that unit. Depreciation will be $400 per year , labor expenses will be $500 a year in absence of inflation. Sale price and inventory purchase price will increase with inflation. Depreciation will remain fixed and labor expense will lag one year behind inflation due to labor contracts. The company's tax rate is 34%. Assume inflation is 0% in 2000 and 10% a year there after. Using FIFO show net income in 2000, 2001, 2002, 2003. If inventory is purchased for cash and sold cash then what are the annual cash flows for 2000,2001,2002,2003.
I need brief explanation of COGS calculation as well.

Purchase this Solution

Solution Summary

The solution calculates the net income and cash flows in the given problem.

Solution Preview

1. First let's define net income which is the same as net profit. To calculate net income you take gross sales minus cost of goods sold, taxes, interest, depreciation, and other expenses.
Since the problem is asking to show net income for the following year with a 10% inflation rate you would add 10% to the sales, taxes, depreciation, and other expenses. They already have the current year net income calculated for you which is $3300. They got this by taking sales $100,000 and subtract ...

Purchase this Solution

Free BrainMass Quizzes
Organizational Leadership Quiz

This quiz prepares a person to do well when it comes to studying organizational leadership in their studies.

Balance Sheet

The Fundamental Classified Balance Sheet. What to know to make it easy.

Paradigms and Frameworks of Management Research

This quiz evaluates your understanding of the paradigm-based and epistimological frameworks of research. It is intended for advanced students.

Introduction to Finance

This quiz test introductory finance topics.

Social Media: Pinterest

This quiz introduces basic concepts of Pinterest social media