Question
The owner of a bicycle repair shop forecasts revenues of $240,000 a year. Variable costs will...
|
The owner of a bicycle repair shop forecasts revenues of $240,000 a year. Variable costs will be $70,000, and rental costs for the shop are $50,000 a year. Depreciation on the repair tools will be $30,000. The tax rate is 30%. |
| a. |
Calculate operating cash flow for the year by using all three methods: (a) adjusted accounting profits; (b) cash inflow/cash outflow analysis; and (c) the depreciation tax shield approach. |
| Method | Operating Cash Flow |
| Adjusted accounting profits | $ |
| Cash inflow/cash outflow analysis | |
| Depreciation tax shield approach | |
| b. | Are the above answers equal? |
|
Homework Answers
Answer #1
Answer (a):
Given:
Annual Revenue = $240,000
Annual Variable cost = $70,000
Annual rental cost = $50,000
Annual depreciation = $30,000
Hence:
Annual tax payment = (Revenue - Variable cost - rental cost - depreciation) * Tax rate
= (240000 - 70000 - 50000 - 30000) * 30%
= $27,000
Calculate operating cash flow (OCF) for the year by:
(a) adjusted accounting profits:
OCF = Net profit + Depreciation
= (Revenue - Variable cost - rental cost - depreciation - Tax) + depreciation
= (240000 - 70000 - 50000 - 30000 - 27000) + 30000
= $93,000
(b) cash inflow/cash outflow analysis;
OCF = Cash Inflows - Cash outflows
= 240000 - (70000 + 50000 + 27000) Depreciation is not a cash outflow
= $93,000
(c) the depreciation tax shield approach:
OCF = (Revenue - Cash operating expenses) * (1 - Tax rate) + depreciation tax shield
= (240000 - 70000 - 50000) * (1 - 30%) + 30000 * 30%
= $93,000
Answer (b):
Not the answer you're looking for?
Similar Questions
The owner of a bicycle repair shop forecasts revenues of $220,000 a year. Variable costs will...
The owner of a bicycle repair shop forecasts revenues of
$220,000 a year. Variable costs will be $65,000, and rental costs
for the shop are $45,000 a year. Depreciation on the repair tools
will be $25,000. The tax rate is 35%.
Calculate operating cash flow for the year by using all three
methods: (a) Dollars in minus dollars out; (b) Adjusted accounting
profits; and (c) Add back depreciation tax shield.
Method Operating Cash Flow
a.Dollars in minus dollars out
b.Adjusted...
The owner of a bicycle repair shop forecasts revenues of $236,000 a year. Variable costs will...
The owner of a bicycle repair shop forecasts revenues of
$236,000 a year. Variable costs will be $69,000, and rental costs
for the shop are $49,000 a year. Depreciation on the repair tools
will be $29,000. The tax rate is 40%. Calculate operating cash flow
for the year by using all three methods: (a) Dollars in minus
dollars out; (b) Adjusted accounting profits; and (c) Add back
depreciation tax shield.
The owner of a bicycle repair shop forecasts revenues of $196,000 a year. Variable costs will...
The owner of a bicycle repair shop forecasts revenues of
$196,000 a year. Variable costs will be $59,000, and rental costs
for the shop are $39,000 a year. Depreciation on the repair tools
will be $19,000. Prepare an income statement for the shop based on
these estimates. The tax rate is 35%. Calculate operating cash flow
for the year by using all three methods: (a) Dollars in minus
dollars out; (b) Adjusted accounting profits; and (c) Add back
depreciation tax...
The owner of a bicycle repair shop forecasts revenues of $188,000 a year. Variable costs will...
The owner of a bicycle repair shop forecasts revenues of
$188,000 a year. Variable costs will be $57,000, and rental costs
for the shop are $37,000 a year. Depreciation on the repair tools
will be $17,000. Prepare an income statement for the shop based on
these estimates. The tax rate is 40%.
Income Statement
0
Each year, a bicycle repair shop receives $120,000 in total revenue. Annual costs include $40,000 for...
Each year, a bicycle repair shop receives $120,000 in total
revenue. Annual costs include $40,000 for labor, $5,000 in parts,
and $30,000 in equipment rental. The owner of the bicycle repair
shop owns the building and could rent it out for $12,000 per year.
She could be making $50,000 per year if she worked as a project
manager instead. What is the owner's economic profit?
A year ago, Akashdeep left his job at the Best Bicycle Repair Shop, and opened his...
A year ago, Akashdeep left his job at the Best Bicycle Repair
Shop, and opened his own business: the “Even Better Bicycle Repair
Shop”. He had been earning $40,000 per year at Best Bicycle. His
total revenue at “Even Better” was $95,000. To open his shop,
Akashdeep cashed in a $10,000 savings certificate which was earning
2% interest per year. His costs for the year were $25,000 to rent
his uncle’s garage, and $5,000 for supplies. [8]
a) What were...
A project is expected to generate annual revenues of $124,100, with variable costs of $77,200, and...
A project is expected to generate annual revenues of $124,100,
with variable costs of $77,200, and fixed costs of $17,700. The
annual depreciation is $4,250 and the tax rate is 34 percent. What
is the annual operating cash flow?
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 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:...
3.1 Project Costing and Cash Flow Modelling For the following project, calculate the undiscounted cash flow....
3.1 Project Costing and Cash Flow Modelling For the following
project, calculate the undiscounted cash flow. You can do it in
Excel and paste the result below.
Year
0
1
2
3
4
5
Unit Price
-
$105
$110
$115
$120
$125
Units Sold
-
900
1000
1100
1200
1300
Net Sales
-
Variable Costs
-
$54,000
$60,000
$66,000
$72,000
$78,000
Fixed Costs
-
$15,000
$15,750
$16,538
$17,364
$18,233
Depreciation
-
$10,000
$10,000
$10,000
$10,000
$10,000
PBIT
-
Tax@40%
-...
ADVERTISEMENT
Need Online Homework Help?
Get Answers For Free
Most questions answered within 1 hours.
ADVERTISEMENT
Active Questions
asked 2 minutes ago
asked 6 minutes ago
asked 7 minutes ago
asked 14 minutes ago
asked 18 minutes ago
asked 19 minutes ago
asked 23 minutes ago
asked 30 minutes ago
asked 33 minutes ago
asked 36 minutes ago
asked 41 minutes ago
asked 56 minutes ago