PLEASE FILL OUT THE CHARTS!!!

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 XC750 ): (Round to the nearest dollar.) b. Determine the free cash flow from the purchase of the XC- 750 . Calculate the free cash flow from the purchase of the XC-750 below (with vs. without XC?750): (Note: the change in net working capital for year 0 is equal to the sum of the change in accounts receivable due to the decrease in sales, the change in inventory due to the increase in inventory starting in year 0 , and the change in accounts payable due to the decrease in cost of goods sold.) (Round to the nearest dollar.) Incremental Effects (with vs. without XC-750) c. If the appropriate cost of capital for the expansion is 10.4%, compute the NPV of the purchase. The NPV of the purchase is S (Round to the nearest dollar.) d. While the expected new sales will be $10.15 million per year from the expansion, estimates range from $8.10 million to $12.20 million. What is the NPV in the worst case? In the best case? The NPV of the purchase for sales of $8.10 million is $ The NPV of the purchase for sales of $12.20 million is $ e. What is the break-even level of new sales from the expansion? The break-even level of new sales from the expansion is s What is the breakeven level for the cost of goods sold? (Round to the nearest dollar.) (Round to the nearest dollar.) (Round to the nearest dollar.) % of sales. (Round to two decimal places.) f. Billingham could instead purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $3.99 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 $10.15 million expected for the XC-750) per year in those years would justify purchasing the larger machine? The additional sales would need to be S (Round to the nearest dollar.)