After-Tax Cash Flows
Warren Company plans to open a new repair service center for one of its electronic products. The center requires an investment in depreciable assets costing $480,000. The assets will be depreciated on a straight-line basis, over four years, and have no expected salvage value. The annual income statement for the center is given below.
Revenues | $360,000 |
Less: Cash operating expenses | (150,000) |
Depreciation | (120,000) |
Income before income taxes | $90,000 |
Less: Income taxes (@40%) | 36,000 |
Net income | $54,000 |
Required:
1. Using the income approach, calculate the
after-tax cash flows.
$
2. Using the decomposition approach, calculate the after-tax cash flows for each item of the income statement and show that the total is the same as the income approach. Enter cash expenses as negative amounts and noncash expenses as positive amounts.
Revenue (after tax) | $ |
Cash expenses (after tax) | |
Depreciation tax savings | |
Operating cash flow | $ |
3. What if it is desirable to express the decomposition approach in a spreadsheet format for the four years to facilitate the use of spreadsheet software packages? Express the decomposition approach in a spreadsheet format, with a column for each income item and a total column. Enter the after-tax cash expenses as negative amounts. Enter the after-tax revenues and the tax savings from noncash expenses as positive amounts.
Year | Revenue | Cash operating expenses |
Noncash operating expenses |
Cash flow |
1 | $ | $ | $ | $ |
2 | ||||
3 | ||||
4 |
1. Calculation of after tax cash flows
Revenues | $360,000 |
Less: Cash operating expenses | (150,000) |
Depreciation | (120,000) |
Income before income taxes | $90,000 |
Less: Income taxes (@40%) | 36,000 |
Net income | $54,000 |
Add: Depreciation $120,000
After Tax Cash Flows $174,000
2 .Calculation of after tax cash flows using decomposition approach
Revenue after tax $216,000
Cash Expenses after tax (90,000)
Depreciation tax savings $48,000
Operating cash flow $174,000
3. Expression of decomposition approach in a spreadsheet format
Year | Revenue | Cash operating expenses |
Non-cash operating expenses |
Cash flow |
1 | $216,000 | $ (90,000) | $48,000 | $174,000 |
2 | $216,000 | $ (90,000) | $48,000 | $174,000 |
3 | $216,000 | $ (90,000) | $48,000 | $174,000 |
4 | $216,000 | $ (90,000) | $48,000 | $174,000 |
After-Tax Cash Flows Warren Company plans to open a new repair service center for one of...
Warren Company plans to open a new repair service center for one of its electronic products. The center requires an investment in depreciable assets costing $420,000. The assets will be depreciated on a straight-line basis, over four years, and have no expected salvage value. The annual income statement for the center is given below. Revenues $350,000 Less: Cash operating expenses (140,000) Depreciation (105,000) Income before income taxes $105,000 Less: Income taxes (@40%) 42,000 Net income $63,000 Required: 1. Using the...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow amount by subtracting cash outlays for operating expenses and income taxes from cash revenue. The cash outlay for income taxes is determined by applying the income tax rate to the cash revenue received less the cash and noncash (depreciation) expenses. B Cash revenue received $74,000 $430,000 $210,000 Cash operating expenses paid 48,000 240,000 130,000 Depreciation on tax return 11,000 28,000 18,000 A Income tax...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow amount by subtracting cash outlays for operating expenses and income taxes from cash revenue. The cash outlay for income taxes is determined by applying the income tax rate to the cash revenue received less the cash and noncash (depreciation) expenses. A B C Cash revenue received $110,000 $525,000 $275,000 Cash operating expenses paid 64,000 385,000 165,000 Depreciation on tax return 14,000 32,000 25,000 Income...
After-Tax Cash Flows Below is a list of aspects of various capital expenditure proposals that the capital budgeting team of Anchor, Inc., has incorporated into its net present value analyses during the past year. Unless otherwise noted, the items listed are unrelated to each other. All situations assume a 40% income tax rate and an 11% minimum desired rate of return. 1. Pre-tax savings of $4,000 in cash expenses will occur in each of the next three years. 2. A...
After-Tax Cash Flows Below is a list of aspects of various capital expenditure proposals that the capital budgeting team of Modern Systems, Inc., has incorporated into its net present value analyses during the past year. Unless otherwise noted, the items listed are unrelated to each other. All situations assume a 30% income tax rate and a 10% minimum desired rate of return. 1. Pre-tax savings of $5,000 in cash expenses will occur in each of the next three years. 2....
After Tax Cash Flows Below is a list of aspects of various capital expenditure proposals that the capital budgeting team of Anchor, Inc., has incorporated into its net present value analyses during the past year. Unless otherwise noted, the items listed are unrelated to each other. Al situations assume a 40% income tax rate and an 11% minimum desired rate of retum 1. Pre-tax Savings of $4,000 in cash expenses will occur in each of the next three years 2....
Cash Flows from Operating Activities-Indirect Method Selected data (in thousands) derived from the income statement and balance sheet of National Beverage Corp. for a recent year are as follows: Income statement data: Net income $49,335 Gain on disposal of property 1,170 Depreciation expense 11,615 Other items involving noncash expenses 1,400 Balance sheet data: Increase in accounts receivable 1,750 Decrease in inventory 1,025 Increase in prepaid expenses 560 Decrease in accounts payable 695 Decrease in accrued and other current liabilities 955...
After Tax Cash Flows Decades Lab plans to purchase a new machine. The cost of the machine is $200,000 and is expected to have a useful life of 5 years. Depreciation is calculated using straight line with no salvage value. Savings in cash operating costs are expected to be $60,000 per year. However, additional working capital of $30,000 is required throughout the life of the machine, but will be recovered at the end of the machine's useful life. At the...
Assignment Capital Budgeting problem with After-tax Cash Flows Bell Manufacturing is considering purchasing a new labeling machine. The equipment will cost $180,000 and have a 5-year useful life. Expected salvage value is $20,000. Tax regulations permit the following depreciation schedule: Percent Deductible Year 1 20% 2 32 3 19 4 15 14 The company's tax rate is 30% and its cost of capital is 4%. The equipment is expected to generate the following cash savings and cash expenses: Cash Expenses...
(Calculating operating cash flows) The Heritage Farm Implement Company is considering an investment that is expected to generate revenues of $3,400,000 per year. The project will also involve annual cash expenses (including both fixed and variable costs) of $1,200,000, while increasing depreciation by $360,000 per year. If the firm's tax rate is 37 percent, what is the project's estimated net operating profit after taxes? What is the project's annual operating cash flow? At a tax rate of 37%, the project's...