Six Twelve, Inc., is considering opening up a new convenience store in downtown
ID: 2704576 • Letter: S
Question
Six Twelve, Inc., is considering opening up a new convenience store in downtown New York City. The expected annual revenue at the new store is $600,000. To estimate the increase in working capital, analysts estimate the ratio of cash and cash-equivalents to revenue to be 0.03 and the ratios of receivables, inventories, and payables to revenue to be 0.05, 0.10, and 0.04, respectively, in the same industry. What is the incremental cash flow related to working capital when the store is opened? (Enter negative amount using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
Explanation / Answer
cash and cash-equivalent/revenue = 0.03
cash and cash-equivalent/= 0.03*600000 =$18000
receivables/revenue = 0.05
receivables = 0.05*600000 =$30000
inventories/revenue = 0.1
inventories = 0.1*600000 =$60000
payables/revenue = 0.04
payables = 0.04*600000 =$24000
Increase in working capital = increase in current asset - increase in current liability
=(30000+60000+18000) -24000 =$84000