You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing. Your boss comes into your office, drops aconsultant's report on your desk, and complains, "We owe these consultants $ 1.1 million for this report, and I am not sure their analysis makes sense. Before we spend the $ 27 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 ofdollars):

(Click on the Icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.)

(Click on the Icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.)

	Project Year
Earnings Forecast ($ million)	1	2	. . .	9	10
Sales revenue	33.000	33.000		33.000	33.000
minusCost of goods sold	19.800	19.800		19.800	19.800
equals=Gross profit	13.200	13.200		13.200	13.200
minusSelling, general, and administrative expenses	2.160	2.160		2.160	2.160
minusDepreciation	2.700	2.700		2.700	2.700
equals=Net operating income	8.340	8.340		8.340	8.340
minusIncome tax	2.919	2.919		2.919	2.919
equals=Net unlevered income	5.421	5.421		5.421	5.421

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 $ 5.421 million per year for ten years, the project is worth $ 54.21 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 $ 9 million in working capital upfront (year 0), 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 $ 1.08 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?

b. If the cost of capital for this project is 8%

what is your estimate of the value of the new project?

______________________________________________________________________________________________________________