Save

Marketing: Once the XC$-750$ is operational next year, the extra capacityze the decision to buy the XC$-750,$ resulting in the following estimates:

Operations: The disruption caused by the installation will decrease sales is expected to generate $$10\mathrm{.}00$ million per year in additional sales, which will continue for the $10-$year life of the machine.

Human Resources: The expansion will require additional sales and administrative personnel at a coject, including year $0$

Accounting: The XC$-750$ will be depreciated via the straight$-$line method over the $10-$year life of the cort $$2\mathrm{.}00$ million per year

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 $10\mathrm{.}0\%,$ compute the NPV of the purchase.

d$.$ While the expected new sales will be $$10\mathrm{.}00$ million per year from the expansion, estimates range from $$8\mathrm{.}00$ million to $$12\mathrm{.}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?

b$.$ Determine the free cash flow from the purchase of the $xC-750.$ 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.$)$

$\backslash$table$[[$Incremental Effects $($with$,$wi$,$thout XC$-750,,,,,,,,],[,,0,,1,,\frac{2-9}{570},$$$,\frac{10}{572750},,11],[$Unlevered Net Income,$$,(1,185,000),$$$,572,750,$$$,,P,\backslash$table$[[\frac{5}{2},150$How to find the NWC