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:

Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper

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 %.

Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper

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 the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Homework Writing Services
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Good work!
Customer 463469, October 29th, 2022
Excellent work!
Customer 463463, October 13th, 2022
English 101
Good paper.
Customer 464205, May 10th, 2023
Interior Decoration
Few edits needed
Customer 463337, November 9th, 2022
Leadership Studies
Thanks! Looks Great!
Customer 453375, December 4th, 2021
Looks great.
Customer 463363, September 23rd, 2022
A job well done
Customer 463679, April 28th, 2023
Critical Reading and Writing
Excellent responses. Be keen on Grammar.
Customer 460653, April 4th, 2022
Customer 462865, April 18th, 2022
Properly format papers in the instructed style and always use Grammarly.
Customer 458101, April 10th, 2022
management diversity
thank you so much it looks amazing
Customer 462327, April 19th, 2023
Customer 463813, March 8th, 2023
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat