Question
In: Finance
Currently, the sales of a company is $12,800,000 per year: price per unit $12.8; units sold...
Currently, the sales of a company is $12,800,000 per year: price per unit $12.8; units sold 1,000,000 per year; direct cost per unit $9.60; A/R 25% of $ sales (ignore A/P); inventory 25% of direct cost; cash operating expense $890,000 per year; annual depreciation $600,000; tax rate 34%; capital expenditure is zero. Now you are estimating the free cash flow for the next year when the unit sales price changes to $15.36, thus changing $ sales; however, the number of units sold remains unchanged and other information above remains unchanged. What is your estimated free cash flow for the next year?
Group of answer choices
-1,759,400
-3,421,800
-2,821,800
2,178,200
2,778,200
Solutions
Expert Solution
| Answer | ||
| Particulars | Next Year | Current Year |
| Units | 1000000 | 1000000 |
| Sale Price | $ 15.36 | $ 12.80 |
| Direct Cost | $ 9.60 | $ 9.60 |
| Sales | $ 15,360,000.00 | $ 12,800,000.00 |
| Direct Cost | $ 9,600,000.00 | $ 9,600,000.00 |
| Cash Operating Expenses | $ 890,000.00 | $ 890,000.00 |
| Depreciation | $ 600,000.00 | $ 600,000.00 |
| Profit | $ 4,270,000.00 | $ 1,710,000.00 |
| Tax@34% | $ 1,451,800.00 | |
| Change in Inventory | ||
| Closing Inventory | $ 2,400,000.00 | $ 2,400,000.00 |
| Opening Inventory | $ 2,400,000.00 | |
| $ - | ||
| Cash Received from A/R | ||
| Closing Receivables | $ 3,840,000.00 | $ 3,200,000.00 |
| Opening Receivables | $ 3,200,000.00 | |
| Sales | $ 15,360,000.00 | |
| Cash Received from A/R | $ 14,720,000.00 | |
| Direct Cost | $ 9,600,000.00 | |
| Cash Opreating Expenses | $ 890,000.00 | |
| Taxes Paid | $ 1,451,800.00 | |
| Net free cash flows | $ 2,778,200.00 | |
jeff jeffy answered 1 year agoRelated Solutions
Price per Unit Variable Cost per Unit Units Sold per Year Basic $ 700 $ 220...
Price
per Unit
Variable Cost
per Unit
Units Sold
per Year
Basic
$
700
$
220
700
Retest
1,050
580
200
Vital
4,600
3,100
100
Variable costs include
the labor costs of the medical technicians at the lab. Fixed costs
of $490,000 per year include building and equipment costs and the
costs of administration. A basic "unit" is a routine drug test
administered. A retest is given if there is concern about the
results of the first test, particularly if...
Easy Breeze company produced 100,000 units, sold 90,000 units at a selling price per unit of...
Easy Breeze company produced 100,000 units, sold 90,000
units at a selling price per unit of $450, and incurred the
following manufacturing costs:
Direct Materials = $40 per unit
Direct Labor = $18 per unit
Factory overhead costs:
Variable Factory Overhead = $23 per unit
Fixed Factory overhead = $250,000
Semi-variable Factory overhead cost is $70,000. The
company utilized 14,000 machine hours during this period. The
following additional information is provided semi-variable factory
overhead into variable and fixed factory overhead...
Easy Breeze company produced 100,000 units, sold 90,000 units at a selling price per unit of...
Easy Breeze company produced 100,000 units, sold 90,000
units at a selling price per unit of $450, and incurred the
following manufacturing costs:
Direct Materials = $40 per unit
Direct Labor = $18 per unit
Factory overhead costs:
Variable Factory Overhead = $23 per unit
Fixed Factory overhead = $250,000
Semi-variable Factory overhead cost is $70,000. The
company utilized 14,000 machine hours during this period. The
following additional information is provided semi-variable factory
overhead into variable and fixed factory overhead...
Martin Corp. currently sells 180,000 units per year at a price of $7.00 per unit; its...
Martin Corp. currently sells 180,000 units per year at a price
of $7.00 per unit; its variable cost is $4.20 per unit; and fixed
costs are $400,000. What is Martin’s operating breakeven point in
both a) units and b) dollars (6 points).
Darby Company, operating at full capacity, sold 159,800 units at a price of $51 per unit...
Darby Company, operating at full capacity, sold 159,800 units at
a price of $51 per unit during the current year. Its income
statement is as follows:
Sales
$8,149,800
Cost of goods sold
2,890,000
Gross profit
$5,259,800
Expenses:
Selling expenses
$1,445,000
Administrative expenses
867,000
Total expenses
2,312,000
Income from operations
$2,947,800
The division of costs between variable and fixed is as
follows:
Variable
Fixed
Cost of goods sold
60%
40%
Selling expenses
50%
50%
Administrative expenses
30%
70%
Management is considering...
BWP projects sales of 100000 units next year at an average price of $50 per unit....
BWP projects sales of 100000 units next year at an average price
of $50 per unit. Variable costs are estimated at 40% of revenue,
and fixed costs will be $2.4 million. BWP has $1 million in bonds
outstanding, on which it pays 7%, and its marginal tax rate is 38%.
There are 100000 shares of stock outstanding which trade at their
book value of $30. Compute BWP's contribution, contribution margin,
net income, DOL, and EPS. Round the answers to two...
CVP Analysis Data Unit sales 20,000 units Selling price per unit $60 per unit Variable...
CVP Analysis
Data
Unit sales
20,000
units
Selling price per unit
$60
per unit
Variable expenses per unit
$45
per unit
Fixed expenses
$240,000
Enter a formula into each of the cells marked with a ?
below
Review Problem: CVP Relationships
Compute the CM ratio and variable expense
ratio
Selling price per unit
?
per unit
Variable expenses per unit
?
per unit
Contribution margin per unit
?
per
unit
CM ratio
?
Variable expense ratio
?
Compute the...
A company has the following information: Unit sales 13,400 Sales price per unit $...
A company has the following information:
Unit sales
13,400
Sales price per unit
$ 90.00
Variable costs per unit $ 40.00
Fixed costs $
500,000
A. What is the company’s contribution margin per unit? B. What
is the company’s total contribution margin? C. What is the
company’s operating income? D. What is the company’s margin of
safety in units? E. If the company had a target operating income of
$636,000, what would be the target sales in...
Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable...
Data
4
Unit sales
30,000
units
5
Selling price per unit
$60
per unit
6
Variable expenses per unit
$30
per unit
7
Fixed expenses
$810,000
What is the break-even in dollar
sales?
(b)
What is the margin of safety percentage?
(c)
What is the degree of operating leverage? (Round your
answer to 2 decimal places.)
3.
Using the degree of operating leverage and without changing
anything in your worksheet, calculate the percentage change in net
operating...
1.A company has provided the following data: Sales 12,000 units Sales price $100 per unit Variable...
1.A company has provided the following
data:
Sales
12,000 units
Sales price
$100 per unit
Variable cost
$50 per unit
Fixed cost
$300,000
If
the dollar contribution margin per unit is increased by 10%, total
fixed cost is decreased by 20%, and all other factors remain the
same, by how much will net income increase?
2. Hamada Company
sells a single product. The product has a selling price of $100 per
unit and variable expenses of 80% of sales. If the...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- A dockworker loading crates on a ship finds that a 34-kg crate, initially at rest on...
- A food processing plant makes soup in a continuous process with a steady flow of product...
- My compound is 2,4-Dimethyl-1-Pentanol 1. Retrosynthetic analysis of your compound: What is a possible precursor? What...
- Case Study - Kozmo, the online convenience store to shut down Read out the case study...
- Please answer the 3 question below about the Miller Corporation Miller Corporation ‐ Year 20X3 During the...
- A solute A is being absorbed from a binary gas mixture of A and C into...
- Consider the experiment of tossing two dice. Your random variable is D, the square of difference...
ADVERTISEMENT