You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing

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 $1.4 million for this report, and I am not sure their analysis makes sense. Before we spend the $16.7 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 1 2 9 10 Sales Revenue 26.000 26.000 26.000 26.000 - Cost of Goods Sold 15.600 15.600 15.600 15.600 = Gross Profit 10.400 10.400 10.400 10.400 General, Sales and Administrative Expenses 1.336 1.336 1.336 1.336 Depreciation 1.670 1.670 1.670 1.670 = Net Operating Income 7.394 7.394 7.394 7.394 - Income Tax 2.588 2.588 2.588 2.588 d. GIVEN Le avaldus Moralull, Wild die LE TEE Casmi HOWS II years U LOUYN TU LA SQUIU DE USEU w Evaluale me proposeu project! The free cash flow for year 0 is $ - 28.200 million. (Round to three decimal places.) The free cash flow for years 1 to 9 is $ 6.9103 million. (Round to three decimal places.) The free cash flow for year 10 is $ 18.4103 million. (Round to three decimal places.) b. If the cost of capital for this project is 10%, what is your estimate of the value of the new project? If the cost of capital for this project is 10%, the value of the project is $ million. (Round to three decimal places.)
. ?? ??? ?????? ????? ? -- III . - Depreciation = Net Operating Income - Income Tax = Net Income 1.670 7.394 2.588 4.806 1.670 7.394 2.588 4.806 1.670 7.394 2.588 4.806 1.670 7.394 2.588 4.806 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 o), which is what the accounting department recommended. They also calculated the depreciation assuming no salvage value for the equipment. The report concludes that because the project will increase earnings by $4.806 million per year for 10 years, the project is worth $48.06 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 included the fact that the project will require $11.5 million in working capital up front (year o), which will be fully recovered in year 10. Next, you see they have attributed $1.336 million of selling, general, and administrative expenses to the project, but you know that $0.668 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 10%, what is your estimate of the value of the new project?