1. The free cash flow for year 0 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

2. The free cash flow for year 1 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

3. The free cash flow for year 2 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

4. The free cash flow for year 3 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

5. The free cash flow for year 4 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

6. The free cash flow for year 5 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)7.

7. The free cash flow for year 6 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

8. The free cash flow for year 7 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

9. The free cash flow for year 8 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

10. The free cash flow for year 9 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

11. The free cash flow for year 10 is $___ million. (Round to three decimal places, and enter a decrease as a negative number.)

Problem 9-17a Question Help 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 51.9 million for this report, and I am not sure their analysis makes sense. Before we spend the $20 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): 1 2 9 10 Sales revenue 30.000 30.000 30.000 30.000 - Cost of goods sold 18.000 18.000 18.000 18.000 = Gross profit 12.000 12.000 12.000 12.000 - General, sales, and administrative expenses 1.600 1.600 1.600 1.500 - Depreciation 2.000 2.000 2.000 2.000 = Net operating income 8.400 8.400 8.400 8.400 - Income tax 2.94 2.94 2.94 2.94 = Net income 5.460 5.460 5.460 a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? 5.460 The free cash flow for year is Smillion. (Round to three decimal places, and enter a decrease as a negative number.) Enter your answer in the answer box and then click Check Answer. ? 10 parts remaining Clear All Check Answer Question Help Problem 9-17a - General, sales, and administrative expenses - Depreciation = Net operating income -Income tax = Net income 1.600 2.000 8.400 2.94 5.460 1.60X0 2.000 8.400 2.94 5.400 1.600 2.000 8.400 2.94 5.460 1.600 2.000 8.400 2.94 5.460 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 o), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 30% on the equipment for lax purposes. The report concludes that because the project will increase earnings by 55.460 million per year for 10 years, the project is worth $54.6 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 faclored in the fact that the project will require $13 million in working capital up front lycar O), which will be fully recovered in year 10. Next you see they have attributed $1.6 million of selling, general and administrative expenses to the project, but you know that $0.8 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! a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? The free cash flow for year is 5 million (Round to three decimal places, and enter a decrease as a negative number.) Enter your answer in the answer box and then click Check Answer. ? 10 parts Check Answer remaining Clear All Problem 9-17a Question Help 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 51.9 million for this report, and I am not sure their analysis makes sense. Before we spend the $20 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): 1 2 9 10 Sales revenue 30.000 30.000 30.000 30.000 - Cost of goods sold 18.000 18.000 18.000 18.000 = Gross profit 12.000 12.000 12.000 12.000 - General, sales, and administrative expenses 1.600 1.600 1.600 1.500 - Depreciation 2.000 2.000 2.000 2.000 = Net operating income 8.400 8.400 8.400 8.400 - Income tax 2.94 2.94 2.94 2.94 = Net income 5.460 5.460 5.460 a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? 5.460 The free cash flow for year is Smillion. (Round to three decimal places, and enter a decrease as a negative number.) Enter your answer in the answer box and then click Check Answer. ? 10 parts remaining Clear All Check Answer Question Help Problem 9-17a - General, sales, and administrative expenses - Depreciation = Net operating income -Income tax = Net income 1.600 2.000 8.400 2.94 5.460 1.60X0 2.000 8.400 2.94 5.400 1.600 2.000 8.400 2.94 5.460 1.600 2.000 8.400 2.94 5.460 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 o), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 30% on the equipment for lax purposes. The report concludes that because the project will increase earnings by 55.460 million per year for 10 years, the project is worth $54.6 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 faclored in the fact that the project will require $13 million in working capital up front lycar O), which will be fully recovered in year 10. Next you see they have attributed $1.6 million of selling, general and administrative expenses to the project, but you know that $0.8 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! a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? The free cash flow for year is 5 million (Round to three decimal places, and enter a decrease as a negative number.) Enter your answer in the answer box and then click Check Answer. ? 10 parts Check Answer remaining Clear All