Math Problem Statement
Pink Ocean Construction is considering Project X, which would be a 4-year project that would involve opening an office in Charlotte. The project would require an initial investment in equipment of $269,000 that would be depreciated to $125,000 over 8 years using straight-line depreciation. In year 4, the firm expects revenues from the Charlotte office to be $174,000 and associated costs from the Charlotte office to be $126,000. In year 4, the firm also believes that revenues from the Buffalo office would be $37,000 more with the opening of the Charlotte office and that costs associated with the Buffalo office would be $29,000 more with the opening of the Charlotte office. The tax rate is 28 percent. What is the operating cash flow for year 4 that Pink Ocean Construction should use in its NPV analysis of Project X?
Input instructions: Round your answer to the nearest dollar.
Solution
To determine the operating cash flow for year 4 that Pink Ocean Construction should use in its NPV analysis of Project X, we need to follow these steps:
-
Calculate Depreciation Expense:
- The equipment cost is $269,000 and it will be depreciated to $125,000 over 8 years.
- Annual depreciation expense =
-
Calculate Incremental Revenues and Costs in Year 4:
- Charlotte Office Revenue: $174,000
- Charlotte Office Costs: $126,000
- Buffalo Office Revenue Increase: $37,000
- Buffalo Office Cost Increase: $29,000
Therefore, the total revenue increase in year 4 is:
And the total cost increase in year 4 is:
-
Calculate Operating Income Before Taxes:
- Operating Income = Total Revenues - Total Costs - Depreciation
-
Calculate Taxes on Operating Income:
- Tax Rate = 28%
- Taxes = Operating Income × Tax Rate
-
Calculate Net Operating Income After Taxes:
-
Add Back Depreciation (Non-Cash Expense):
- Operating Cash Flow = Net Operating Income After Taxes + Depreciation
Final Answer:
The operating cash flow for year 4 is $45,360.
Would you like additional details on any specific part of this solution?
Here are five related questions to further explore this topic:
- How would changes in the tax rate affect the operating cash flow calculation?
- What impact would a change in depreciation method have on cash flows?
- How would an increase in the initial investment affect the NPV of Project X?
- How do incremental revenues and costs from other offices affect project feasibility?
- What other financial metrics could be useful for assessing Project X's viability?
Tip: Always include non-cash expenses like depreciation in cash flow calculations, as they impact taxes but not cash flow directly.
Ask a new question for Free
By Image
Drop file here or Click Here to upload
Math Problem Analysis
Mathematical Concepts
Depreciation
Operating Cash Flow
Tax Calculation
Formulas
Straight-line depreciation: (Initial Cost - Salvage Value) / Useful Life
Operating Cash Flow = (Revenues - Costs - Depreciation) × (1 - Tax Rate) + Depreciation
Tax Calculation: Operating Income × Tax Rate
Theorems
-
Suitable Grade Level
College Finance or Business
Related Recommendation
Operating Cash Flow Calculation for Pink Industrial Project in Year 4
Operating Cash Flow Calculation for Red Leisure's Project
Calculating Operating Cash Flow for Green Valley Fashion Project
Operating Cash Flow Calculation for a 5-Year Project with Depreciation and Tax Considerations
Operating Cash Flow Calculation for Year 2 of Pink Research Project with Depreciation and Tax Analysis