Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $ 2.74 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 49 comma 000 feasibility study to analyze the decision to buy the XC-750, resulting in the following estimates: bullet Marketing: Once the XC-750 is operating next year, the extra capacity is expected to generate $ 10 million per year in additional sales, which will continue for the ten-year life of the machine. bullet Operations: The disruption caused by the installation will decrease sales by $ 4.94 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 68 % of their sale price. The increased production will also require increased inventory on hand of $ 1.11 million during the life of the project. The increased production will require additional inventory of $ 1.11 million, to be added in year 0 and depleted in year 10. bullet Human Resources: The expansion will require additional sales and administrative personnel at a cost of $ 2.06 million per year. bullet Accounting: The XC-750 will be depreciated via the straight-line method in years 1?10. Receivables are expected to be14 % of revenues and payables to be 11 % of the cost of goods sold. Billingham?s marginal corporate tax rate is 15 %

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

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

c. If the appropriate cost of capital for the expansion is 9.8 %, compute the NPV of the purchase.

d. While the expected new sales will be $ 10 million per year from the expansion, estimates range from $ 7.95 million to $ 12.05 million. What is the NPV in the worst case? In the best case?

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

f. Billingham could instead purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $ 4.06 million. The extra capacity would not be useful in the first two years of operation, but would allow for additional sales in years 3-10. What level of additional sales (above the $ 10 million expected for the XC-750) per year in those years would justify purchasing the larger machine?

a.

b.

c.

d.

e.

f.

Please answer all parts! and show work