Question

After-Tax Cash Flows Warren Company plans to open a new repair service center for one of...

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 $448,000. 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 $400,000
Less: Cash operating expenses (160,000)
Depreciation (112,000)
  Income before income taxes $128,000
Less: Income taxes (@40%) 51,200
  Net income $76,800

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

Homework Answers

Answer #1
Particulars Amount (In $)
Net Income $76,800
Add: Depreciation $112,000
After tax cash flows $188,800
Revenue (after Tax)
($400,000 x (1-40%) )
$240,000
Expenses (after tax)
($160,000 x (1-40%) )
($96,000)
Depreciation tax savings
($112,000 x 40%)
$44,800
Operating Cash flow $188,800
Year Revenue Cash Operating
Expenses
NonCash Operating Expenses Total
1 $240,000 ($96,000) $44,800 $188,800
2 $240,000 ($96,000) $44,800 $188,800
3 $240,000 ($96,000) $44,800 $188,800
4 $240,000 ($96,000) $44,800 $188,800
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
After-Tax Cash Flows Warren Company plans to open a new repair service center for one of...
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 $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 $410,000 Less: Cash operating expenses (164,000) Depreciation (105,000)   Income before income taxes $141,000 Less: Income taxes (@40%) 56,400   Net income $84,600 Required:...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow...
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 $97,000 $457,000 $227,000 Cash operating expenses paid 61,000 322,000 152,000 Depreciation on tax return 19,000 37,000 27,000 Income...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow...
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 $92,000 $452,000 $222,000 Cash operating expenses paid 56,000 317,000 147,000 Depreciation on tax return 14,000 32,000 22,000 Income...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow...
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 $92,000 $452,000 $222,000 Cash operating expenses paid 56,000 317,000 147,000 Depreciation on tax return 14,000 32,000 22,000 Income...
After-Tax Cash Flows For each of the following independent situations, compute the net after-tax cash flow...
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 $90,000 $450,000 $220,000 Cash operating expenses paid 54,000 315,000 145,000 Depreciation on tax return 12,000 30,000 20,000 Income...
Exercise 12-13AA Indirect: Cash flows spreadsheet LO P4 Net income for the year was $100,000. Dividends...
Exercise 12-13AA Indirect: Cash flows spreadsheet LO P4 Net income for the year was $100,000. Dividends of $80,000 cash were declared and paid. Scoreteck’s only noncash expense was $70,000 of depreciation. The company purchased plant assets for $70,000 cash. Notes payable of $20,000 were issued for $20,000 cash. Complete the following spreadsheet in preparation of the statement of cash flows. (The statement of cash flows is not required.) Report operating activities under the indirect method. (Enter all amounts as positive...
Consider the following statements about taxes and after-tax cash flows: I. Capital budgeting analyses should incorporate...
Consider the following statements about taxes and after-tax cash flows: I. Capital budgeting analyses should incorporate after-tax cash flows rather than before-tax cash flows. II. Added company revenues will result in lower taxes for a firm. III. Operating expenses may actually provide a tax benefit for an organization. Which of the above statements is (are) correct? Select one: a. I and II. b. I and III. c. I only. d. III only. e. II only.
Cash flows from operating activities for both the indirect and direct methods are presented for Reverse...
Cash flows from operating activities for both the indirect and direct methods are presented for Reverse Logic. All amounts are in thousands (000s).        Cash Flows from Operating Activities (Indirect method)    Net income $ 156   Adjustments for noncash effects:    Depreciation expense 44   Changes in current assets and current liabilities:    Increase in accounts receivable (20)    Decrease in inventory 32      Increase in prepaid rent (3)    Decrease in accounts payable (13)    Decrease in income tax payable (9)         Net cash flows from operating activities...
After-Tax Cash Flows Below is a list of aspects of various capital expenditure proposals that the...
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...
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...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT