Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $ 2.84 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 47000 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 $ 10.00 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 $ 5.01 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 75 % of their sale price. The increased production will also require an increased inventory on hand of $ 1.17 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 $ 2.02 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 % of revenues and payables to be 11 % of the cost of goods sold. Billingham’s marginal corporate tax rate is 35 %.
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.)
|Cost of Goods Sold||
|S, G, and A Expenses||
|Taxes at 35%||
|Unlevered Net Income||
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.)
|Unlevered Net Income||$||$||$||$||$|
|Change on Net Working Capital||$||$||$||$||$|
|Free cash flow||$||$||$||$||$|
c. If the appropriate cost of capital for the expansion is 10.3 %, compute the NPV of the purchase.
The NPV of the purchase is $______. (Round to the nearest dollar.)
d. While the expected new sales will be $ 10.00 million per year from the expansion, estimates range from $ 8.10 million to $ 11.90 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 $______. (Round to the nearest dollar.)
The NPV of the purchase for sales of $ 11.90 million is $_______. (Round to the nearest dollar.)
e. What is the break-even level of new sales from the expansion?
The break-even level of new sales from the expansion is $_____. (Round to the nearest dollar.)
What is the breakeven level for the cost of goods sold?
The breakeven level for the cost of goods sold is _____% 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 $ 3.92 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 $ 10.00 million expected for the XC-750) per year in those years would justify purchasing the larger machine?
The additional sales would need to be $______. (Round to the nearest dollar.)Get Finance homework help today
We aim at 100% customer satisfaction. As such, we never compromise on the quality of our assignment services. Our homework helpers craft each paper carefully to match the requirements on the instruction form.
We receive many applications from writers around the world daily. Nevertheless, we only choose the cream of the crop to tackle your “help with homework” requests. Hence, our homework helpers are highly-qualified individuals who maintain our quality policy.
We maintain a fair pricing policy for all our homework help services. Our pricing system generates quotations based on the requirements of each paper.
At My Homework Writers, we guarantee all students swift delivery of their assignments. We understand that time is an essential factor in the academic world. We, therefore, ensure that all assignments are delivered on or before the agreed deadline.
We maintain a zero-plagiarism policy in all our essay papers. Our assignment writers stick to the students’ instructions to deliver plagiarism-free papers. We are also keen to avoid any chance of similarities with previously written papers.
We understand that you might run into trouble once in a while when working with our system. In the event that you do run into trouble, please get in touch with our support agents and they will immediately provide you with assistance.
Feel free to contact us via the Chat window or email: firstname.lastname@example.org.
Follow these simple steps to get your homework done
Fill in the order form and provide all details of your assignment.
Choose the payment system that suits you most.
You will be able to track the progress of your paper from our system.
Once your paper is ready, we will email it to you.
Myhomeworkwriters website holds a reputation for providing high-quality assignment writing services. You only need to give us all the requirements for your “do my homework” order, and our homework paper writers will give you the best results.
We have highly qualified essay writers to assist you whenever you place in "help with my homework" order. Our essay writing service is designed to help students get good grades.
Our admission essay writing help will assist you to secure a position at your desired learning institution. We will help you craft a top-notch personal statement paper. Our writers who know how to write a college admission essay will help you get the college admission you are longing for.
Our team of professional editors will help you organize your paper, paraphrase it, and eliminate any possible mistakes. Also, we will help you check on plagiarism to ensure that your final paper possesses quality and originality.
My homeworkwriters harbors specialists who can handle your technical papers order. Our “write my homework” services cover all academic areas you can think of. The simplicity or complexity of the paper does not affect the quality of assignment writing services.