(Calculating changes in net operating working capital) Duncan Motors is introducing a new product and has an expected change in net operating income of $290 000. Duncan Motors has a 30 percent marginal tax rate. This project will also produce $49000 of depreciation per year. In addition, this project will cause the following changes in year 1:
Without the Project With the
Project
Accounts receivable $34,000 $21,000
Inventory $22,000 $43,000
Accounts payable $49,000 $81,000
What is the project's free cash flow in year 1?
Free cash flow is calculated as follows:
Change in Net Operating Income = $290,000
Less: Tax @30% = 87,000
Income after tax = $203,000
Add: Depreciation (non-cash) = $49,000
Add: Decrease in Accounts receivable = $13,000
Less: Increase in Inventory = $21,000
Add: Increase in Accounts Payable = $32,000
Free Cash flow = $276,000
(Calculating changes in net operating working capital) Duncan Motors is introducing a new product and has...
(Calculating changes in net operating working capital) Duncan Motors is introducing a new product and has an expected change in net operating income of $280,000. Duncan Motors has a 30 percent marginal tax rate. This project will also produce $48,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable $34 comma 00034,000 $19 comma 00019,000 Inventory 28 comma 00028,000 42 comma 00042,000 Accounts payable 49...
Duncan Motors is introducing a new product and has an expected change in net operating income of $310,000. Duncan Motors has a 32 percent marginal tax rate. This project will also produce $51,000of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable $31,000 $28,000 Inventory 20,000 35,000 Accounts payable 47,000 84,000 What is the project's free cash flow in year 1?
(Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $765,000. Tetious Dimensions has a 32 percent marginal tax rate. This project will also produce $220,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project with the Project Accounts receivable Inventory Accounts payable $53,000 94,000 66,000 $95,000 184,000 118,000 What is the...
(Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $790 comma 000790,000. Tetious Dimensions has a 3636 percent marginal tax rate. This project will also produce $180 comma 000180,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable $51 comma 00051,000 $93 comma 00093,000 Inventory 103 comma 000103,000 181 comma...
(Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $765,000. Tetious Dimensions has a 36 percent marginal tax rate. This project will also produce $210,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable Inventory Accounts payable $56,000 103,000 69,000 $95,000 184,000 124,000 What is the...
(Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $765,000. Tetious Dimensions has a 30 percent marginal tax rate. This project will also produce $220,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable Inventory Accounts payable $54,000 101,000 67,000 $85,000 184,000 115,000 What is the...
(Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $760,000. Tetious Dimensions has a 31 percent marginal tax rate. This project will also produce $190,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project With the Project Accounts receivable Inventory Accounts payable $54,000 101,000 69,000 $88,000 177,000 117,000 What is the...
P12-8 (similar to) Question Help (Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $790,000 Tetious Dimensions has a 33 percent marginal tax rate. This project will also produce $210,000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project with the Project Accounts receivable Inventory Accounts payable $59,000 105.000 74,000 $93.000...
F aton Hop X P12-8 (similar to) (Related to Checkpoint 12.1) (Calculating changes in net operating working capital) Tetious Dimensions is introducing a new product and has an expected change in net operating income of $795.000. Tetious Dimensions has a 31 percent marginal tax rate. This project will also produce $220.000 of depreciation per year. In addition, this project will cause the following changes in year 1: Without the Project with the Project Accounts receivable ΙΠΠΟΥ Accounts payable $54,000 103.000...
Racin' Scooters is introducing a new product and has an expected change in EBIT of $ 455000. Racin' Scooters has a 31 percent marginal tax rate. The project will produce $100000 of depreciation per year. In addition, the project will cause the following changes in year 1: What is the project's free cash flow in year 1? WITHOUT THE PROJECT WITH THE PROJECT Accounts receivable 43,000 70,000 Inventory 61,000 86,000 Accounts payable 74,000 97,000