Fundamentals of Capital Budgeting: Percolated Fiber Free Cash Flow

Fundamentals of Capital Budgeting: Percolated Fiber Free Cash Flow in $1.50 only (Instant Download)

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 million for this report, and I am not sure their analysis makes sense. Before we spend the $25 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):

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 $4.875 million per year for ten years, the project is worth $48.75 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 $10 million in working capital upfront (year 0), which will be fully recovered in year 10. Next, you see they have attributed $2 million of selling, general and administrative expenses to the project, but you know that $1 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 14%, what is your estimate of the value of the new project?

Sample Answer:

Note: The complete answer has all 10 years numbers in excel sheet. So you can see and learn about all calculation. 

 Year 0Year 1Year 2Year 3
Cost of machine($25,000.00)   
Change in net working capital($10,000.00)   
Sales revenue 30,000.0030,000.0030,000.00
Minus cost of goods sold 18,000.0018,000.0018,000.00
Equals gross profit $12,000.00$12,000.00$12,000.00
Minus General, sales and administrative expense    
 2,000.002,000.002,000.00
Plus overhead that would have occurred anyway    
 $1,000.00$1,000.00$1,000.00
Minus Depreciation 2,500.002,500.002,500.00
Equals net operating income $8,500.00$8,500.00$8,500.00
Minus income tax 2,975.002,975.002,975.00
Equals Net income$0.00$5,525.00$5,525.00$5,525.00
Plus depreciation $2,500.00$2,500.00$2,500.00
Cost of machine plus change in net working capital    
($35,000.00)$0.00$0.00$0.00
Equals cash flow($35,000.00)$8,025.00$8,025.00$8,025.00

Price of Answer: Just US$1.50 only (Instant Download)

Buy Now

Need Assistance…??  Email us at [email protected].

If you need any help regarding Homework, Assignments, Projects, Case study, Essay writing or anything else then just email us at [email protected]solvemyquestion.com.  We will get back to you ASAP.