You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant'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 $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): 1 Sales revenue 25.000 2 25.000 9 10 25.000 25.000 - Cost of goods sold = Gross profit 15.000 15.000 10.000 -General, sales, and administrative expenses 2.240 10.000 2.240 15.000 15.000 10.000 10.000 2.240 2.240 - Depreciation 2.800 2.800 2.800 2.800 = Net operating income 4.9600 4.9600 1.736 3.224 1.736 3.224 4.9600 4.9600 1.736 3.224 1.736 3.224 - Income tax = Net income 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 for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $3.224 million per year for ten years, the project is worth $32.24 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 factored in the fact that the project will require $13 million in working capital up front (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 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! b. If the cost of capital for this project is 11%, what is your estimate of the value of the new project? b. If the cost of capital for this project is 11%, what is your estimate of the value of the new project? Value of project = $5.00 million (Round to three decimal places.) You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant'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 $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): 1 Sales revenue 25.000 2 25.000 9 10 25.000 25.000 - Cost of goods sold = Gross profit 15.000 15.000 10.000 -General, sales, and administrative expenses 2.240 10.000 2.240 15.000 15.000 10.000 10.000 2.240 2.240 - Depreciation 2.800 2.800 2.800 2.800 = Net operating income 4.9600 4.9600 1.736 3.224 1.736 3.224 4.9600 4.9600 1.736 3.224 1.736 3.224 - Income tax = Net income 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 for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $3.224 million per year for ten years, the project is worth $32.24 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 factored in the fact that the project will require $13 million in working capital up front (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 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! b. If the cost of capital for this project is 11%, what is your estimate of the value of the new project? b. If the cost of capital for this project is 11%, what is your estimate of the value of the new project? Value of project = $5.00 million (Round to three decimal places.)
Expert Answer:
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0133400694
1st canadian edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford, David A. Stangeland, Andras Marosi
Posted Date:
Students also viewed these accounting questions
-
Describe the Three legal, ethical, or social concerns with the use of EHRs.
-
Olmsted Co. has small computer chips assembled in Poland and transports the final assembled products to the parent, where they are sold by the parent in the U.S. The assembled products are invoiced...
-
A cannon on a railroad car is facing in a direction parallel to the tracks. It fires a 98-kg shell at a speed of 105 m/s (relative to the ground) at an angle of 60.0 above the horizontal. If the...
-
It is estimated that t years from now, the circulation of a local newspaper will be C(t) = 100t 2 + 400t + 5,000. a. Derive an expression for the rate at which the circulation will be changing with...
-
Fun-Tastic Shows, Inc., is a company that hosts carnivals and similar events. Susan Swartwood, Crystal Groth, and a minor (named in the case as M.G.S.) attended Fun-Tastics Rhododendron Festival in...
-
Condensed balance sheet and income statement data for Clarence Corporation appear below and on page 696. Additional information: 1. The market price of Clarence's common stock was $4.00, $5.00, and...
-
Write the relational model for the following ER diagram: Entity Relationship Diagram - Internet Sales Model = One Entity Action Attributo Zero or more, Optional = Many Company Name Shipping Ships...
-
A two-dimensional (line) source of strength q = 20 m /s located at (3, 0) and an irrotational vortex of circulation T located at (0, 4) are superposed with a uniform flow having a horizontal velocity...
-
We want to derive efficient algorithm for solving optimization problem where the objective is a sum of a L-smooth function f and a non-smooth function . min f(x) + (x). xR9 As seen in the lectures, a...
-
1. What environmental issues does the New Belgium Brewing Company work to address? How has New Belgium Brewery taken a strategic approach to addressing these issues? 2. Explain some of factors that...
-
The Federal Reserve has set the discount rate at 1%. It pays 0% on Reserves. The current Federal Funds Rate is .5%. Show above what happens when the Fed uses open market operations to decrease the...
-
Consider an arbitrary marriage problem in which agents on one side, say women, have the same preference ordering of the men. Find a stable matching. Is it a unique stable matching? If so, prove its...
-
Discuss and graphically illustrate.Why is there a difference between the maximum sustained yield and the economically efficient sustained yield?
-
You need to summarize the topic: Discuss the relationship between net present value and an investors required rate of return.
-
CLASS PERIO Solving Linear Equations: Variable on Both Sides Solve each equation. 1) 6r+ 7 = 13 + 7r 3) -7x-3x+2=-8x-8 5)-14 +66+7-26=1+5b 7) n-3n = 14-4n 2) 13-4x=1-x 4)-8-x= x - 4x 6)n+2=-14-n 8)...
-
Over what ranges of taxable income in 2017 will the total income tax liability for two persons with equal incomes who file as single individuals equal their income tax liability if they file jointly...
-
If a taxpayer has $40,000 of employee salary in 2017, how much will be withheld for the Social Security and Medicare taxes?
-
Sally and Jim are married and have taxable income in 2017 of $160,000. If they could file their income tax as single individuals, each of them would have taxable income of $80,000. Do they have a...
Study smarter with the SolutionInn App