You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.7 million for this report, and I am not sure their analysis makes sense. Before we spend the $22 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): Sales revenue 1 31.000 2 31.000 9 31.000 10 31.000 - Cost of goods sold 18.600 18.600 18.600 18.600 = Gross profit 12.400 12.400 12.400 12.400 -General, sales, and administrative expenses 1.760 1.760 1.760 1.760 - Depreciation 2.200 2.200 2.200 2.200 = Net operating income 8.4400 8.4400 8.4400 8.4400 - Income tax = Net income 2.954 5.486 2.954 5.486 2.954 5.486 2.954 5.486 All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $5.486 million per year for ten years, the project is worth $54.86 million. You think back to your glory days in finance class and realize there is more work to be done! First you note that the consultants have not factored in the fact that the project will require $13 million in working capital up front (year 0), which will be fully recovered in year 10. Next you see they have attributed $1.76 million of selling, general and administrative expenses to the project, but you know that $0.88 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! b. If the cost of capital for this project is 14%, what is your estimate of the value of the new project? You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.7 million for this report, and I am not sure their analysis makes sense. Before we spend the $22 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): Sales revenue 1 31.000 2 31.000 9 31.000 10 31.000 - Cost of goods sold 18.600 18.600 18.600 18.600 = Gross profit 12.400 12.400 12.400 12.400 -General, sales, and administrative expenses 1.760 1.760 1.760 1.760 - Depreciation 2.200 2.200 2.200 2.200 = Net operating income 8.4400 8.4400 8.4400 8.4400 - Income tax = Net income 2.954 5.486 2.954 5.486 2.954 5.486 2.954 5.486 All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $5.486 million per year for ten years, the project is worth $54.86 million. You think back to your glory days in finance class and realize there is more work to be done! First you note that the consultants have not factored in the fact that the project will require $13 million in working capital up front (year 0), which will be fully recovered in year 10. Next you see they have attributed $1.76 million of selling, general and administrative expenses to the project, but you know that $0.88 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! b. If the cost of capital for this project is 14%, what is your estimate of the value of the new project?
Expert Answer:
Answer rating: 100% (QA)
To estimate the value of the new project we need to adjust the cash flows provided in the consultant... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0133400694
1st canadian edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford, David A. Stangeland, Andras Marosi
Posted Date:
Students also viewed these finance questions
-
agroup reported the accompanying annual rainfall (in inches) a) Construct a relative frequency distribution for the city's rainfall data. (Round your answers to four decimal places.) 1 answer
-
Scenario: You are a new human resource manager and you met with managers from all the other departments. During your onboarding conversations with the managers, they gave you a list of practices they...
-
Describe the Three legal, ethical, or social concerns with the use of EHRs.
-
k) Assume that one of these portfolio's is the Market Portfolio and all portfolios, except Portfolio G, are fairly priced according to the CAPM. What is the highest utility score that can be achieved...
-
In Problem, (A) Graph f and g in the same coordinate system. (B) Solve f(x) = g(x) algebraically to two decimal places. (C) Solve f(x) > g(x) using parts (A) and (B). (D) Solve f(x) < g(x) using...
-
Why is it difficult to cure AIDS patients of a fungal infection?
-
The following are the trial balances of ATH Ltd, GLE Ltd, and FRN Ltd as at 31 December 2008. ATH Ltd acquired the shares in FRN Ltd on 31 December 2006, when the balance of retained profits of FRN...
-
Pol Corporation purchased a 90 percent interest in San Corporation on December 31, 2010, for $2,700,000 cash, when San had capital stock of $2,000,000 and retained earnings of $500,000. All San's...
-
Mr. Young built a greenhouse 42 feet wide, 110 feet long, 5 feet to the eaves, and 14 feet to the ridge cap. How many square feet of plastic does it take to enclose the greenhouse? 5015 square ft...
-
Discuss Some Of The Advantages And Disadvantages Of The Affordable Care Act?
-
Which of the following statements describes why a properly designed and executed audit may not detect a material fraud? (a.) Audit procedures that are effective for detecting an unintentional...
-
What are three entity risks not controlled directly by management that an auditor should consider when planning an audit?
-
Which of the following types of audits is performed to determine whether an entity's financial statements are fairly stated in conformity with generally accepted accounting principles? a. Operational...
-
What are two important industry risks that an auditor should consider when planning an audit?
-
Describe four recommendations made by the National Commission on Fraudulent Financial Reporting.
-
Current Attempt in Progress Presented below is the trial balance of Pina Corporation at December 31, 2025. Debit Credit Cash $200,300 Sales Revenue $8,101,350 Debt Investments (trading) (at cost,...
-
During 2012, Cheng Book Store paid $483,000 for land and built a store in Georgetown. Prior to construction, the city of Georgetown charged Cheng $1,300 for a building permit, which Cheng paid. Cheng...
-
What tax rate should we use to value a foreign project?
-
Is it possible for a lease to be treated as an operating lease for accounting purposes and as a non-tax lease for tax purposes?
-
Describe the transactions Enron used to increase its reported earnings.
-
Peters Manufacturing Inc. operates the Home Appliance Division as a profit center. Operating data for this division for the year ended December 31, 2002, are as follows: In addition, Peters...
-
Ridder Manufacturing Company manufactures a variety of garden and lawn Prepare responsibility report equipment. The company operates through three divisions. Each division is an invest- for an...
-
Genelle and Doug have recorded the story of their wedding planning. They are on a strict budget and need help in preparing what they call "a somewhat flexible budget." Address:...
Study smarter with the SolutionInn App