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 thone consultants 519 million for this report and I am not sure their analysis makes sense Before we spend the S27 million on now 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 29.000 29.000 29.000 29.000 -Cost of goods sold 17 400 17 400 17 400 17 400 = Gross profil 11 600 11 600 11600 11 500 General, sales, and administrative expenses 2.160 2 160 2.150 2.160 Depreciation 2.700 2.700 2.700 2.700 Net operating income 6.740 6.740 6.740 G 740 -Income tax 2359 2359 2.359 2359 - Net Income 4381 4381 4.381 4.381 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 45% on the equipment for tax purposes. The report concludes that because the project will increase earnings by 54 381 million per year for 10 years, the project is worth $43.81 milion You think back to your glory days in finance class and realise there is more work to be donet Flest you note that the consultants have not factored in the fact that the project will require 57 million in working capital up front (rear), which will be fully recovered in year 10 Next you see they have attributed $2.16 million of selling general and administrative expenses to the project, but you know that 51 08 milion 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 1. Giyor the available information, what are the free cash flows in yours through 10 that should be used to evaluate the proposed peoject? a Given the available information, what are the free cash flows in years through 10 that should be used to evaluate the proposed project? The tree cash flow for year in milion (Round to meee decimal places and enter a decrease as a negative number)