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 9 million for this report, and I am not sure their analysis makes sense Before we spend the $28 million on new equipment needed for this project , look it over and give me your opinion You open the report and find the following estimates (in millions of dollars) (Click on the following icon in order to copy its contents into a spreadsheet ) Earnings Forecast ($ million) Sales revenue Cost of goods sold Gross profit Selling, general, and administrative expenses Depreciation Net operating income Income tay 1 35 000 21 000 14 000 2 240 2 800 8 960 1 792 Project Year 2 35 000 21 000 14 000 2 240 9 35 000 21 000 14 000 2 240 2 800 8 960 1 792 10 35 000 21 000 14 000 2 240 2 800 8 960 1 792 2 800 8 960 1 792 Net operating income Income tax Net unlevered income 8 960 1 792 7 168 8 960 1 792 7 168 8 960 1 792 7 168 8 960 1 792 7 168 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 $7 168 million per year fo ten years, the project is worth $71 68 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 $13 million in working capital upfront (year 0), which will be fully recovered in year 10 Next, you see they have attributed $2 24 million of selling, general and administrative expenses to the project, but you know that $1 12 million of th 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 13 , what is your estimate of the value of the new 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 0 is $ 41 million (Round to three decimal places and enter a decrease as a negative number ) The free cash flow for years 1 to 9 is million (Round to three decimal places and enter a decrease as a negative number )

Question

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 9 million for this report, and I am not sure their analysis makes sense  Before we spend the $28 million on new equipment needed for this project , look it over and give me your opinion   You open the report and find the following estimates (in millions of dollars)  (Click on the following icon in order to copy its contents into a spreadsheet ) Earnings Forecast ($ million) Sales revenue Cost of goods sold   Gross profit Selling, general, and administrative expenses   Depreciation   Net operating income Income tay 1 35 000 21 000 14 000 2 240 2 800 8 960 1 792 Project Year 2 35 000 21 000 14 000 2 240 9 35 000 21 000 14 000 2 240 2 800 8 960 1 792 10 35 000 21 000 14 000 2 240 2 800 8 960 1 792 2 800 8 960 1 792   Net operating income   Income tax   Net unlevered income 8 960 1 792 7 168 8 960 1 792 7 168 8 960 1 792 7 168 8 960 1 792 7 168 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 $7 168 million per year fo ten years, the project is worth $71 68 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 $13 million in working capital upfront (year 0), which will be fully recovered in year 10  Next, you see they have attributed $2 24 million of selling, general and administrative expenses to the project, but you know that $1 12 million of th 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 13 , what is your estimate of the value of the new 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 0 is $   41 million  (Round to three decimal places and enter a decrease as a negative number ) The free cash flow for years 1 to 9 is million  (Round to three decimal places and enter a decrease as a negative number )

Accepted Answer

The Answer is in the image, click to view ...

Question

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

Step by Step Solution

Step: 1

Get Instant Access to Expert-Tailored Solutions

Step: 2

Step: 3

Ace Your Homework with AI

Recommended Textbook for

Multinational Business Finance

Students also viewed these Finance questions

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question