You are a manager at Percolated Fiber, which is considering expanding its operations. Your boss said to you "We owe these consultants $1.8 million for this report, and I am not sure their analysis makes sense. Before we spend $39 million on new equipment needed for this project, look it over and give me your opinion." Here ar the report's estimates (in millions of dollars; note that the question is continued below, so you need to scroll down to see it all): 1 3 Sales revenue - Cost of goods sold Gross profit -Selling, gen. & admin. exp. -Depreciation Net operating income - Income tax (30%) 64.0 64.0 40.0 24.0 64.0 40.0 40.0 24.0 24.0 3.8 3.8 3.8 13.0 13.0 7.2 13.0 7.2 7.2 2.2 2.2 2.2 Net Income 5.0 5.0 5.0 Everything that the consultants have calculated is correct, as far as it goes. The project will require $18 million in working capital upfront (year 0), which will be fully

Principles of Accounting Volume 1
19th Edition
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax
Chapter9: Accounting For Receivables
Section: Chapter Questions
Problem 5TP: You own a construction company and have recently received a contract with the local school district...
icon
Related questions
icon
Concept explainers
Question
The project will also utilize other equipment that the consultants did not value separately because the equipment is already owned and not being used in other projects.
The equipment could instead be donated to a charity, and the tax benefit of that donation would be $2.3 million (in other words, this is the total amount that your taxes
would decrease by in period 0, if you donated the equipment rather than using it for the project). In addition, donating the equipment would generate goodwill and
increased reputation which you feel would be worth an additional $1.7 million (in dollars today).
What are the correct free cash flows (FCFS) for evaluating this project? Start from the correct Net Income which has already been given, and make any additional
adjustments needed for any periods, in order to get the entire set of FCFS. Do not calculate the NPV – just give the FCF stream. Show your calculations but do not
explain them except to label the numbers you give.
[Note: Do not write an essay or explain concepts. Just show me your numbers, properly labeled (by labels, I mean row and column headings such as "Depreciation"
or "Year 3"), and make the calculations clear (are you adding or subtracting?). I'd prefer that you keep the column/row formatting othe earlier calculations. Do NOT
repeat the numbers before Net Income - just show the calculations after that, and the final CFs for each period. And please do not change the units - I'd like the
answers in millions of dollars, not in dollars.]
G
Transcribed Image Text:The project will also utilize other equipment that the consultants did not value separately because the equipment is already owned and not being used in other projects. The equipment could instead be donated to a charity, and the tax benefit of that donation would be $2.3 million (in other words, this is the total amount that your taxes would decrease by in period 0, if you donated the equipment rather than using it for the project). In addition, donating the equipment would generate goodwill and increased reputation which you feel would be worth an additional $1.7 million (in dollars today). What are the correct free cash flows (FCFS) for evaluating this project? Start from the correct Net Income which has already been given, and make any additional adjustments needed for any periods, in order to get the entire set of FCFS. Do not calculate the NPV – just give the FCF stream. Show your calculations but do not explain them except to label the numbers you give. [Note: Do not write an essay or explain concepts. Just show me your numbers, properly labeled (by labels, I mean row and column headings such as "Depreciation" or "Year 3"), and make the calculations clear (are you adding or subtracting?). I'd prefer that you keep the column/row formatting othe earlier calculations. Do NOT repeat the numbers before Net Income - just show the calculations after that, and the final CFs for each period. And please do not change the units - I'd like the answers in millions of dollars, not in dollars.] G
You are a manager at Percolated Fiber, which is considering expanding its operations. Your boss said to you "We owe these consultants $1.8 million for this report,
and I am not sure their analysis makes sense. Before we spend $39 million on new equipment needed for this project, look it over and give me your opinion." Here are
the report's estimates (in millions of dollars; note that the question is continued below, so you need to scroll down to see it all):
1
3
Sales revenue
64.0
64.0
40.0
, 24.0
64.0
- Cost of goods sold
Gross profit
-Selling, gen. & admin. exp.
-Depreciation
Net operating income
- Income tax (30%)
Net Income
40.0
40.0
24.0
24.0
3.8
3.8
3.8
13.0
13.0
13.0
7.2
7.2
7.2
2.2
2.2
2.2
5.0
5.0
5.0
Everything that the consultants have calculated is correct, as far as it goes. The project will require $18 million in working capital upfront (year 0), which will be fully
Transcribed Image Text:You are a manager at Percolated Fiber, which is considering expanding its operations. Your boss said to you "We owe these consultants $1.8 million for this report, and I am not sure their analysis makes sense. Before we spend $39 million on new equipment needed for this project, look it over and give me your opinion." Here are the report's estimates (in millions of dollars; note that the question is continued below, so you need to scroll down to see it all): 1 3 Sales revenue 64.0 64.0 40.0 , 24.0 64.0 - Cost of goods sold Gross profit -Selling, gen. & admin. exp. -Depreciation Net operating income - Income tax (30%) Net Income 40.0 40.0 24.0 24.0 3.8 3.8 3.8 13.0 13.0 13.0 7.2 7.2 7.2 2.2 2.2 2.2 5.0 5.0 5.0 Everything that the consultants have calculated is correct, as far as it goes. The project will require $18 million in working capital upfront (year 0), which will be fully
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Cost of Capital
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
SWFT Essntl Tax Individ/Bus Entities 2020
SWFT Essntl Tax Individ/Bus Entities 2020
Accounting
ISBN:
9780357391266
Author:
Nellen
Publisher:
Cengage