Question

In: Finance

The estimated sales of any investment were $175,000, the cost was $93,000 and the depreciation cost...

The estimated sales of any investment were $175,000, the cost was $93,000 and the depreciation cost was $24,800 per year. The tax rate is 23%. Use four approaches to operating cash flows to find operating cash flows and see if they have the same results.
In other words, calculate the operating cash flows separately from the basic approach, the bottom-up approach, the top-down approach, and the tax-saving approach.

Solutions

Expert Solution

Answer:-

Operating Cash flow

Operating cash flow refers to the amount of cash that is generated through the regular business activities.

The main four approaches to find out the operating cash flow are:-

1.) Basic Approach

Operating Cash flow ( OCF) = EBIT - Taxes + Depreciation

2.) Bottom- Up Approach

Operating Cash flow ( OCF) = Net income + Depreciation

3.) Top- Down Approach

Operating Cash flow ( OCF) = Sales - Cost - Taxes

4.) Tax- Saving Approach

Operating Cash flow ( OCF) = ( Sales - Cost )( 1 - Tax) + ( Depreciation x Tax )

The following data are given in the problem:-

Sales = $175,000

Cost = $93,000

Depreciation cost = $24,800

To calculate EBiT the formula is given by, ( here, EBIT is treated as EBT because the interest rate is not given)

EBIT = Sales - cost - Depreciation

EBIT = $175,000 - $93,000 - $24,800

= $ 57,200

Tax rate @ 23% = $ 57,200 x 0.23 = $ 13,156

To calculate Net Income the formula is given by,

EAT or Net income = EBIT - Tax rate

= $ 57,200 - $ 13,156

= $ 44,044

1.) Basic Approach

Operating Cash flow ( OCF) = EBIT - Taxes + Depreciation

where, EBIT = Earnings before Interest and Tax

Operating Cash flow ( OCF) = 57,200 - 13,156 + 24,800

= $ 68,844

2.) Bottom- Up Approach

Operating Cash flow ( OCF) = Net income + Depreciation

= 44,044 + 24,800

= $ 68,844

3.) Top- Down Approach

Operating Cash flow ( OCF) = Sales - Cost - Taxes

= 175,000 - 93,000 - 13,156

= $ 68,844

4.) Tax- Saving Approach

Operating Cash flow ( OCF) = ( Sales - Cost )( 1 - Tax rate ) + ( Depreciation x Tax rate )

= (175,000 - 93,000) ( 1- 0.23) + 24,800 x 0.23

= 63,140 + 5,704

= $ 68,844

In all the four approaches the Operating Cash flow = $ 68,844

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

The details of estimated project cost, sales and selling price of the product, depreciation and salvage...

The details of estimated project cost, sales and selling price of the product, depreciation and salvage value of a new project are given in the table below. All revenues and costs occur at the end of the period. The income tax rate is 20%. a) Find NPV of the project if the discount rate is 10%. b) The promoters has invested Rs 55 million in Year 1 and Rs 35 million in Year 2. Prepare the cash flow statement (Sources...

An investment in an item of equipment would cost GH¢150,000. It is estimated that sales in...

An investment in an item of equipment would cost GH¢150,000. It is estimated that sales in the first year would be GH¢120,000 rising by 10% a year for the next four years. Variable costs would be 50% of sales. Annual fixed costs would be GH¢40,000 in the first three years, rising to GH¢60,000 in years 4 and 5. Fixed costs of 60% would be avoidable if the project did not go ahead. The scrap value of the equipment at the...

Diaz Company owns a milling machine that cost $125,500 and has accumulated depreciation of $93,000. Prepare...

Diaz Company owns a milling machine that cost $125,500 and has accumulated depreciation of $93,000. Prepare the entry to record the disposal of the milling machine on January 3 in each of the following independent situations. The machine needed extensive repairs, and it was not worth repairing. Diaz disposed of the machine, receiving nothing in return. Diaz sold the machine for $15,700 cash. Diaz sold the machine for $32,500 cash. Diaz sold the machine for $41,900 cash.

iaz Company owns a milling machine that cost $125,400 and has accumulated depreciation of $93,000. Prepare...

iaz Company owns a milling machine that cost $125,400 and has accumulated depreciation of $93,000. Prepare the entry to record the disposal of the milling machine on January 3 under each of the following independent situations. The machine needed extensive repairs, and it was not worth repairing. Diaz disposed of the machine, receiving nothing in return. Diaz sold the machine for $17,300 cash. Diaz sold the machine for $32,400 cash. Diaz sold the machine for $40,400 cash

You are given the following information for Smashville, Inc. Cost of goods sold: $ 175,000 Investment...

You are given the following information for Smashville, Inc. Cost of goods sold: $ 175,000 Investment income: $ 2,800 Net sales: $ 237,000 Operating expense: $ 42,000 Interest expense: $ 7,400 Dividends: $ 10,000 Tax rate: 30 % Current liabilities: $ 18,000 Cash: $ 21,000 Long-term debt: $ 10,000 Other assets: $ 36,000 Fixed assets: $ 89,000 Other liabilities: $ 5,000 Investments: $ 12,000 Operating assets: $ 24,000 During the year, Smashville, Inc., had 17,000 shares of stock outstanding and...

There are various depreciation methods that require an adjustment to Cost for the asset's estimated residual...

There are various depreciation methods that require an adjustment to Cost for the asset's estimated residual value. These are 1) Straight-line, 2) Units-of-Production, and 3) Sum-of-the-years-digits. For Double-Declining, no adjustment to cost is made. The residual value is left un-depreciated at the end. A New Truck had a cost of $35,000 and was expected to operate for five years. It is estimated to be worth $3,000 at the end of it's useful life of 100,000 miles. The truck was used...

You are given the following information for Smashville, Inc. Cost of goods sold: $175,000 Investment income:...

You are given the following information for Smashville, Inc. Cost of goods sold: $175,000 Investment income: $2,800 Net sales: $237,000 Operating expense: $42,000 Interest expense: $7,400 Dividends: $10,000 Tax rate: 21 % Current liabilities: $18,000 Cash: $21,000 Long-term debt: $10,000 Other assets: $36,000 Fixed assets: $89,000 Other liabilities: $5,000 Investments: $12,000 Operating assets: $24,000 During the year, Smashville, Inc., had 17,000 shares of stock outstanding and depreciation expense of $15,000. Calculate the book value per share, earnings per share, and...

You are given the following information for Smashville, Inc. Cost of goods sold: $175,000 Investment income:...

You are given the following information for Smashville, Inc. Cost of goods sold: $175,000 Investment income: $2,800 Net sales: $237,000 Operating expense: $42,000 Interest expense: $7,400 Dividends: $10,000 Tax rate: 21 % Current liabilities: $18,000 Cash: $21,000 Long-term debt: $10,000 Other assets: $36,000 Fixed assets: $89,000 Other liabilities: $5,000 Investments: $12,000 Operating assets: $24,000 During the year, Smashville, Inc., had 17,000 shares of stock outstanding and depreciation expense of $15,000. Calculate the book value per share, earnings per share, and...

Use the following information to complete this problem: Sales revenue $175,000 Interest income 2,000 Cost of...

Use the following information to complete this problem: Sales revenue $175,000 Interest income 2,000 Cost of goods sold 60,000 Salary to owners Jack and Jill 40,000 Employee wages 15,000 Depreciation expense (using IRS tables) 10,000 Supplies expense 7,500 Charitable contributions 5,000 Jack and Jill are owners of UpAHill, an S Corporation. They own 25 and 75 percent, respectively. What amount of ordinary income will be reported on Jack's Schedule K-1? What amount of ordinary income will be reported on Jill's...

20. Lussier Company purchased a new computer for $175,000. It is estimated that the computer will...

20. Lussier Company purchased a new computer for $175,000. It is estimated that the computer will have a $15,000 residual value at the end of its 5-year useful service life. The double diminishing-balance method of depreciation will be used. Instructions Prepare a depreciation schedule which shows the annual depreciation expense on the computer for its 5-year life.

Subjects