Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $1.5 million for this report, and I am not sure their analysis makes sense. Before we spend the $26 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):

image text in transcribed

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 30% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $6.058 million per year for ten years, the project is worth $60.58 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 $14 million in working capital up front (year 0), which will be fully recovered in year 10. Next you see they have attributed $2.08 million of selling, general and administrative expenses to the project, but you know that $1.04 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 11%, what is your estimate of the value of the new project?

\begin{tabular}{lrrrrr} & 1 & 2 & & \multicolumn{1}{c}{9} & \multicolumn{1}{c}{10} \\ \hline Sales revenue & 35.000 & 35.000 & & 35.000 & 35.000 \\ - Cost of goods sold & 21.000 & 21.000 & & 21.000 & 21.000 \\ \hline = Gross profit & 14.000 & 14.000 & & 14.000 & 14.000 \\ - General, sales, and administrative expenses & 2.080 & 2.080 & & 2.080 & 2.080 \\ - Depreciation & 2.600 & 2.600 & & 2.600 & 2.600 \\ \hline = Net operating income & 9.3200 & 9.3200 & & 9.3200 & 9.3200 \\ - Income tax & 3.262 & 3.262 & & 3.262 & 3.262 \\ \hline = Net income & 6.058 & 6.058 & & 6.058 & 6.058 \end{tabular} \begin{tabular}{lrrrrr} & 1 & 2 & & \multicolumn{1}{c}{9} & \multicolumn{1}{c}{10} \\ \hline Sales revenue & 35.000 & 35.000 & & 35.000 & 35.000 \\ - Cost of goods sold & 21.000 & 21.000 & & 21.000 & 21.000 \\ \hline = Gross profit & 14.000 & 14.000 & & 14.000 & 14.000 \\ - General, sales, and administrative expenses & 2.080 & 2.080 & & 2.080 & 2.080 \\ - Depreciation & 2.600 & 2.600 & & 2.600 & 2.600 \\ \hline = Net operating income & 9.3200 & 9.3200 & & 9.3200 & 9.3200 \\ - Income tax & 3.262 & 3.262 & & 3.262 & 3.262 \\ \hline = Net income & 6.058 & 6.058 & & 6.058 & 6.058 \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Short Term Financial Management

Authors: John Zietlow, Matthew Hill, Terry Maness

5th Edition

1516512405, 9781516512409

More Books

Students also viewed these Finance questions