I have a assignment can you look it over to see if you can complete. Need by tonight...I have it posted already no replies.
Please see attached file for answers.
NOTE: The original cash flow included in the assignment is NOT correct (NOT BALANCE). Please double check the figures.
As a result of the expected $2 million increase in the company's accounts receivable, its expected cash flow from operations without any working capital management plan is a negative $1.77 million, as shown below, which resulted to a cash deficiency of $1.37 million.
Statement of Cash Flows
For the Year Ended Dec. 31, 20xx
Increase in Accounts Receivable by 2M
Cash Flows from Operating Activities:
Net Income $455,000
Less: Increase in Accounts Receivable ($2,300,000)
Add: Increase in Accounts Payable $50,000
Add: Increase in Interest Payable $25,000
Add: Decrease in Accounts Receivable $0
Add: Increase in Notes Payable $0
Add: Increase in Inventory $0 ($2,225,000)
Net Cash Flows from Operating Activities ($1,770,000)
Cash Flows from Investing Activities:
Investment in Plant & Equipment
Net Cash Flows from Investing Activities
Cash Flows from Financing Activities:
Issuance of Common Stock $200,000
Payment of Notes Payable
Net Cash Flows from Financing Activities $200,000
Net Increase (Decrease) in Cash ($1,570,000)
Cash Balance, Beginning $200,000
Cash Balance, Ending ($1,370,000)
In managing this deficiency, XYZ Corporation has three options: access a $1 million credit line and reduce inventory by $1 million; slow down payments to suppliers by $2 million; and factor $5 million accounts receivable at a 15 per cent discount.
OPTION 1. This option results to an ending cash balance of $630,000. Net income for this option is reduced to $285,000 as a result of the 7 per cent interest charged on the credit line. This option might not be feasible as a drastic migration to a ...
The solution examines how to manage cash flow deficiencies.