Question

A proposed new project has projected sales of \$213,000, costs of \$95,000, and depreciation of \$25,800....

 A proposed new project has projected sales of \$213,000, costs of \$95,000, and depreciation of \$25,800. The tax rate is 21 percent. Calculate operating cash flow using the four different approaches. (Do not round intermediate calculations.)
 Operating cash flow EBIT + Depreciation - Taxes Top-down Tax-shield Bottom-up

Approach - 1

=EBIT+Depreciation - Taxes

=(213000-95000-25800)+25800-((213000-95000-25800)*21%)

= 92200+25800-19362

=\$ 98638

Approach - 2

Top down Approach = Sales - Costs - Taxes

= 213000 - 95000 - ((213000 - 95000 - 25800)*21%)

= 118000 - 19362

=\$98638

Approach - 3

Tax shied approach = (sales - costs) * (1 - tax rate) + (depreaciation* tax rate)

= (213000 - 95000) * (1 - 0.21) + (25800 * 0.21)

= 93220 + 5418

= \$ 98638

Approach - 4

Bottom up approach = Net Income + Depreciation

= (213000 - 95000 - 25800 - 19362) + 25800

= \$ 98638

Earn Coins

Coins can be redeemed for fabulous gifts.