What is the firm's Free-Cash-Flow State your answer to the nearest dollar with no dollar sign or comma (e.g. 54067)

Show all steps in the table or EXCEL. PLEASE DO NOT POST HANDWRITING

Your firm purchases a machine for $37,000 You purchase the machine using current available cash- balances from a previous period. You have cash sales from your retail customers of $100,000 You have Credit (AR) sales from your retail customers of $30,000 Your Credit (AR) sales from commercial consumers are $20,000 You have cash sales from your commercial customers of $20,000 The cost of your overhead is $45,000 which you pay for with cash. You have variable costs of $17,000 which you pay for with credit. Your firm's tax rate is 20% Finally, you collect on past accounts receivable for $4,000 and pay off past accounts payable for $5,000 Use the following depreciation schedule Depreciation Schedule Depreciation Percentage Year 1 0.33 Year 2 0.45 Year 3 0.15 Year 4 0.07 What is the firm's Free-Cash-Flow State your answer to the nearest dollar with no dollar sign or comma (e.g. 54067) Your firm purchases a machine for $37,000 You purchase the machine using current available cash- balances from a previous period. You have cash sales from your retail customers of $100,000 You have Credit (AR) sales from your retail customers of $30,000 Your Credit (AR) sales from commercial consumers are $20,000 You have cash sales from your commercial customers of $20,000 The cost of your overhead is $45,000 which you pay for with cash. You have variable costs of $17,000 which you pay for with credit. Your firm's tax rate is 20% Finally, you collect on past accounts receivable for $4,000 and pay off past accounts payable for $5,000 Use the following depreciation schedule Depreciation Schedule Depreciation Percentage Year 1 0.33 Year 2 0.45 Year 3 0.15 Year 4 0.07 What is the firm's Free-Cash-Flow State your answer to the nearest dollar with no dollar sign or comma (e.g. 54067)