Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.78 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $49,000 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 $5.04 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 74% of their sale price. The increased production will also require increased inventory on hand of S1.19 million during the life of the project, including year o. Human Resources: The expansion will require additional sales and administrative personnel at a cost of $1.97 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 10% of the cost of goods sold. Billingham's marginal corporate tax rate is 21%. 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 10.3%, 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 $8.10 million to $12.30 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 breakeven level for the cost of goods sold? f. Billingham could instead ourchase the XC-900. which offers even areater capacity. The cost of the XC-900 is 54.02 million. The extra capacity would not be useful in the first two vears of operation, but would allow for additional sales in vears a. Determine the incremental earnings from the purchase of the XC-750. Calculate the incremental earings from the purchase of the XC-750 below (with vs. without XC2750): (Round to the nearest dollar.) 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 21% Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.78 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $49,000 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 $5.04 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 74% of their sale price. The increased production will also require increased inventory on hand of S1.19 million during the life of the project, including year o. Human Resources: The expansion will require additional sales and administrative personnel at a cost of $1.97 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 10% of the cost of goods sold. Billingham's marginal corporate tax rate is 21%. 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 10.3%, 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 $8.10 million to $12.30 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 breakeven level for the cost of goods sold? f. Billingham could instead ourchase the XC-900. which offers even areater capacity. The cost of the XC-900 is 54.02 million. The extra capacity would not be useful in the first two vears of operation, but would allow for additional sales in vears a. Determine the incremental earnings from the purchase of the XC-750. Calculate the incremental earings from the purchase of the XC-750 below (with vs. without XC2750): (Round to the nearest dollar.) 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 21%
