Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $ 2.65 $2.65 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 47 comma 000 $47,000 feasibility study to analyze the decision to buy the XC-750, resulting in the following estimates: bullet Marketing: Once the XC-750 is operational next year, the extra capacity is expected to generate $ 10.05 $10.05 million per year in additional sales, which will continue for the 10-year life of the machine. bullet Operations: The disruption caused by the installation will decrease sales by $ 4.92 $4.92 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 71 % 71% of their sale price. The increased production will also require increased inventory on hand of $ 1.03 $1.03 million during the life of the project, including year 0. bullet Human Resources: The expansion will require additional sales and administrative personnel at a cost of $ 2.09 $2.09 million per year. bullet 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 % 16% of revenues and payables to be 10 % 10% of the cost of goods sold. Billingham's marginal corporate tax rate is 35 % 35%. 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 9.9 % 9.9%, compute the NPV of the purchase. d. While the expected new sales will be $ 10.05 $10.05 million per year from the expansion, estimates range from $ 8.10 $8.10 million to $ 12.00 $12.00 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 purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $ 3.98 $3.98 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 $ 10.05 $10.05 million expected for the XC-750) per year in those years would justify purchasing the larger machine? 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

Sales Revenues $ ________

Cost of Goods Sold $ ____________

S, G, and A Expenses $ __________

Depreciation $ __________

EBIT $ _________

Taxes at 35% $ __________

Unlevered Net Income $ ____________