a. Determine the incremental earnings from the purchase of the XC-750.

Calculate the incremental earnings from the purchase of the XC-750 below (with vs. without XC?750):(Round to the nearest dollar.)

Incremental Effects
Year		0	1-10
Sales Revenues	$
Cost of Goods Sold	$
S, G, and A Expenses	$
Depreciation	$
EBIT	$
Taxes at 35%	$
Unlevered Net Income	$

b. Determine the free cash flow from the purchase of the XC-750.

Incremental Effects (with vs. without XC-750)
Year		0		1		2-9		10		11
Unlevered Net Income	$		$		$		$		$
Depreciation
Capital Expenditures
Change in Net Working Capital
Free cash flow	$	$		$		$		$

c. If the appropriate cost of capital for the expansion is 10.2% compute the NPV of the purchase.

d. While the expected new sales will be $10.20 million per year from the expansion, estimates range from $8.1 million to$12.3 million. What is the NPV in the worst case? In the best case?

Incremental Effects (with vs. without XC-750)
Year		0		1-10
Sales Revenues	$		$
Cost of Goods Sold
S, G, and A Expenses
Depreciation
EBIT	$		$
Taxes at 35%
Unlevered Net Income	$		$

Incremental Effects (with vs. without XC-750)
Year		0		1		2-9		10		11
Unlevered Net Income	$		$		$		$		$
Depreciation
Capital Expenditures
Change on Net Working Capital
Free cash flow	$		$		$		$		$

The NPV of the purchase for sales of $8.1million is:_____.

The NPV of the purchase for sales of $ 12.3million is:______.

e. What is the break-even level of new sales from the expansion? What is the breakeven level for the cost of goods sold?

Billingham could instead purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $3.96 million. The extra capacity would not be useful in the first two years of operation, but would allow for additional sales in years 3 through 10. What level of additional sales (above the $10.20 million expected for the XC-750) per year in those years would justify purchasing the larger machine?

Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.77 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $50,000 feasibility study to analyze the decision to buy the XC-750, resulting in the following estimates: Marketing: Once the XC-750 is operational next year, the extra capacity is expected to generate $10.20 million per year in additional sales, which will continue for the 10-year life of the machine. Operations: The disruption caused by the installation will decrease sales by $4.95 million this year. As with Billingham's existing products, the cost of goods for the products produced by the XC-750 is expected to be 70% of their sale price. The increased production will also require increased inventory on hand of $1.18 million during the life of the project, including year 0. Human Resources: The expansion will require additional sales and administrative personnel at a cost of $2.05 million per year. Accounting: The XC-750 will be depreciated via the straight-line method over the 10-year life of the machine. The firm expects receivables from the new sales to be 16% of revenues and payables to be 9% of the cost of goods sold. Billingham's marginal corporate tax rate is 35%