Incremental Earnings Assignment | Homework for You

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:

Don't use plagiarized sources. Get Your Assignment on
Incremental Earnings Assignment | Homework for You
Just from $13/Page
Order Now

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.Homework For You

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.)

Year 0 1-10
Sales Revenues
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.)

Year 0 1 2-9 10 11
Unlevered Net Income $ $ $ $ $
Depreciation $ $ $ $ $
Capital Expenditures $ $ $ $ $
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

Calculate your paper price

Pages(550 words)

Approximate price:-

Why Choose Our Assignment Writing Services

Quality Assignment Papers

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.

Professional Homework Helpers

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.

Affordable Homework Help

We maintain a fair pricing policy for all our homework help services. Our pricing system generates quotations based on the requirements of each paper.

On-Time Assignment Delivery

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.

100% Original Assignment Papers

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.

24/7 Customer Support

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: support@myhomeworkwriters.com.

How myhomeworkwriters works?

Follow these simple steps to get your homework done

1). Place your order

Fill in the order form and provide all details of your assignment.

2). Proceed with the payment

Choose the payment system that suits you most.

3). Track Progress

You will be able to track the progress of your paper from our system.

4). Receive the final file

Once your paper is ready, we will email it to you.

Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:

Our Assignment Writing Services

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.

Essay Writing Services

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.

Admission Essay Writing service

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.

Editing and Proofreading

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.

Technical papers

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.