A proposed new project has projected sales of $190,400, costs of $96,320, and depreciation of $6,720. The tax rate is 30 percent. Calculate operating cash flow using the four different approaches. Requirement 1: The common calculation Approach (Do not round your intermediate calculations): Requirement 2: The Bottom-Up Approach (Do not round your intermediate calculations): Requirement 3: The Top-Down Approach (Do not round your intermediate calculations): Requirement 4: The Tax-Shield Approach (Do not round your intermediate calculations):
Sales | 190400 | |
Costs | 96320 | |
Depreciation | 6720 | |
EBIT | 87360 | |
Tax at 30% | 26208 | |
NOPAT | 61152 | |
1) | OCF = EBIT + Depreciation - Taxes | |
= 87360+6720-26208 = | 67872 | |
2) | Bottom Up Approach: OCF = Net Income + Depreciation | |
= 61152+6720 = | 67872 | |
3) | Top Down Approach: OCF = Sales - Costs - Taxes | |
= 190400-96320-26208 = | 67872 | |
4) |
Tax Shield Approach: OCF = (Sales - Costs) X (1-t) + (Depreciation x t) |
|
=(190400-96320)*(1-0.30)+6720*0.30= | 67872 |
Get Answers For Free
Most questions answered within 1 hours.