Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

COMPLETE A - F ! ! Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC - 7 5 0

COMPLETE A - F!! Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.82 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $46,000 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 $10.10 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 $5.07 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% of their sale price. The increased production will also require increased inventory on hand of $1.09 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 $2.06 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 15% of revenues and payables to be 11% of the cost of goods sold. Billingham's marginal corporate tax rate is 25%.
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 9.5%, compute the NPV of the purchase.
d. While the expected new sales will be $10.10 million per year from the expansion, estimates range from $8.15 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 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 $3.93 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 $10.10 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 (with vs. without XC-750)
Year
0
$
Sales
Cost of Goods Sold
Selling, General, and Administrative Expenses
Depreciation
EBIT
Taxes at 25%
Unlevered Net Income
1-10 $
$
$
$
$
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

School Finance A Policy Perspective

Authors: Allan Odden, Lawrence Picus

5th Edition

0078110289, 978-0078110283

More Books

Students also viewed these Finance questions

Question

c. Acafeteriawhere healthy, nutritionally balanced foods are served

Answered: 1 week ago