15 Jan

Billingham Packaging is considering expanding its production capacity

by On: Finance - 0 Comment

Question: Billingham Packaging is considering expanding it’s…

Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $ 2.75 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 50,000 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 ten-year life of the machine.

Bullet•

Operations: The disruption caused by the installation will decrease sales by $ 5.00 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

70 % of their sale price. The increased production will also require increased inventory on hand of $ 1.00 million during the life of the project, including year 0 and depleted in year 10.

Bullet•

Human Resources: The expansion will require additional sales and administrative personnel at a cost of $ 2.00 million per year.

Bullet•

Accounting: The XC-750 will be depreciated via the straight-line method over the ten-year life of the machine. The firm expects receivables from the new sales to be 15 % of revenues and payables to be 10 % of the cost of goods sold. Billingham’s marginal corporate tax rate is 35 %.

  1. Determine the incremental earnings from the purchase of the XC-750.
  2. Determine the free cash flow from the purchase of the XC-750.
  3. If the appropriate cost of capital for the expansion is 10.0 % compute the NPV of the purchase.
  4. While the expected new sales will be $ 10.00 million per year from the expansion, estimates range from $ 8.00 million to $ 12.00 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? If the firm believes that sales will not increase, but costs would be reduced by purchasing the new machine, what is the break-even level for the cost of goods sold?

  1. Billingham could instead purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $4.00 million. The extra capacity would not be useful in the first two years of operation, but would allow for additional sales in years 3-10. 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?
  2. Determine the incremental earnings from the purchase of the XC-750.

Calculate the incremental earnings from the purchase of the XC-750 below: (Round to the nearest dollar.)

Incremental Earnings
Year 0
Sales Revenues $
Cost of Goods Sold $
S, G, and A Expenses $
Depreciation $
EBIT $
Taxes at 35% $
Unlevered Net Income $

(Round to the nearest dollar.)

Incremental Earnings
Year 1-10
Sales Revenues $
Cost of Goods Sold $
S, G, and A Expenses $
Depreciation $
EBIT $
Taxes at 35% $
Unlevered Net Income $
  1. Determine the free cash flow from the purchase of the XC-750.

Calculate the free cash flow from the purchase of the XC-750: (Round to the nearest dollar.)

Incremental Free Cash Flow
Year 0
Unlevered Net Income $
Depreciation $
Capital Expenditures $
Change in Net Working Capital $
Free cash flow $

(Round to the nearest dollar.)

Incremental Free Cash Flow
Year 1
Unlevered Net Income $
Depreciation $
Capital Expenditures $
Change in Net Working Capital $
Free cash flow $

(Round to the nearest dollar.)

Incremental Free Cash Flow
Year 2-9
Unlevered Net Income $
Depreciation $
Capital Expenditures $
Change in Net Working Capital $
Free cash flow $

(Round to the nearest dollar.)

Incremental Free Cash Flow
Year 10
Unlevered Net Income $
Depreciation $
Capital Expenditures $
Change in Net Working Capital $
Free cash flow $

(Round to the nearest dollar.)

Incremental Free Cash Flow
Year 11
Unlevered Net Income $
Depreciation $
Capital Expenditures $
Change in Net Working Capital $
Free cash flow $
  1. If the appropriate cost of capital for the expansion is 10.0 % compute the NPV of the purchase. The NPV of the purchase is

$nothing.

(Round to the nearest dollar.)

  1. While the expected new sales will be $ 10.00 million per year from the expansion, estimates range from $ 8.00 million to $ 12.00 million. What is the NPV in the worst case? In the best case? The NPV of the purchase for sales of $ 8.00 million is

$nothing.

(Round to the nearest dollar.)

The NPV of the purchase for sales of $ 12.00 million is

$nothing.

(Round to the nearest dollar.)

  1. What is the break-even level of new sales from the expansion?

The break-even level of new sales from the expansion is

$nothing.

(Round to the nearest dollar.)

What is the break-even level for the cost of goods sold?

The break-even level for the cost of goods sold is

$nothing.

(Round to the nearest dollar.)

  1. Billingham could instead purchase the XC-900, which offers even greater capacity. The cost of the XC-900 is $ 4.00 million. The extra capacity would not be useful in the first two years of operation, but would allow for additional sales in years 3-10. 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 are

$nothing.

(Round to the nearest dollar.)

Tags: , , , ,

Trackbacks and pingbacks

  1. tadalafil wiki
    tadalafil wiki Billingham Packaging is considering expanding its production capacity - Wise American
  2. replica rolex submariner 16610 for sale
    ... [Trackback] [...] Information to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  3. discount pharmaceuticals
    discount pharmaceuticals Billingham Packaging is considering expanding its production capacity - Wise American
  4. cialis and dapoxetine
    cialis and dapoxetine Billingham Packaging is considering expanding its production capacity - Wise American
  5. scientific paper writing services
    scientific paper writing services Billingham Packaging is considering expanding its production capacity - Wise American
  6. 메이저토토사이트
    ... [Trackback] [...] There you will find 73612 more Info to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  7. essay writer program
    essay writer program Billingham Packaging is considering expanding its production capacity - Wise American
  8. help with a thesis statement
    help with a thesis statement Billingham Packaging is considering expanding its production capacity - Wise American
  9. best medical school essay editing service
    best medical school essay editing service Billingham Packaging is considering expanding its production capacity - Wise American
  10. Tow South Whittier CA
    ... [Trackback] [...] Information on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  11. human hair wigs
    ... [Trackback] [...] Here you will find 44949 additional Info on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  12. cialis online overnight delivery
    cialis online overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American
  13. genericcialis
    genericcialis Billingham Packaging is considering expanding its production capacity - Wise American
  14. buy cialis overnight delivery
    buy cialis overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American
  15. cialis 5 mg
    cialis 5 mg Billingham Packaging is considering expanding its production capacity - Wise American
  16. viagra
    viagra Billingham Packaging is considering expanding its production capacity - Wise American
  17. online pharmacy drugstore
    online pharmacy drugstore Billingham Packaging is considering expanding its production capacity - Wise American
  18. no prior prescription required pharmacy
    no prior prescription required pharmacy Billingham Packaging is considering expanding its production capacity - Wise American
  19. canada pharmaceuticals online generic
    canada pharmaceuticals online generic Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  20. Viagra Professional
    Viagra Professional Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  21. how to use viagra for best results
    how to use viagra for best results Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  22. canadian pharmacy viagra
    canadian pharmacy viagra Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  23. custom research paper writing services
    custom research paper writing services Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  24. thesis binding
    thesis binding Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  25. help with a thesis statement
    help with a thesis statement Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  26. dissertation express
    dissertation express Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  27. essay writer service review
    essay writer service review Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  28. academic essay writing help
    academic essay writing help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  29. customessaywriterbyz.com
    customessaywriterbyz.com Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  30. write my paper co
    write my paper co Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  31. custom essays essay help
    custom essays essay help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd