You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber 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 $23 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):

Project Year

Earnings Forecast ($ million)

1

2

. . .

9

10

Sales revenue

33.000

33.000

33.000

33.000

Cost of goods sold

19.800

19.800

19.800

19.800

=Gross profit

13.200

13.200

13.200

13.200

Selling, general, and administrative expenses

1.840

1.840

1.840

1.840

Depreciation

2.300

2.300

2.300

2.300

=Net operating income

9.060

9.060

9.060

9.060

Income tax

3.171

3.171

3.171

3.171

=Net unlevered income

5.889

5.889

5.889

5.889

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. The report concludes that because the project will increase earnings by $5.889 million per year for ten years, the project is worth $58.89 million. You think back to your halcyon 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 upfront (year 0), which will be fully recovered in year 10. Next, you see they have attributed $1.84 million of selling, general and administrative expenses to the project, but you know that $0.92 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?

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

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

b. If the cost of capital for this project is 11%, what is your estimate of the value of the new project?