Billingham Packaging is considering expanding its production capacity
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 %.
- Determine the incremental earnings from the purchase of the XC-750.
- Determine the free cash flow from the purchase of the XC-750.
- If the appropriate cost of capital for the expansion is 10.0 % compute the NPV of the purchase.
- 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?
- 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?
- 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 | $ |
- 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 | $ |
- 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.)
- 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.)
- 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.)
- 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.)
Trackbacks and pingbacks
-
tadalafil wiki
tadalafil wiki Billingham Packaging is considering expanding its production capacity - Wise American -
replica rolex submariner 16610 for sale
... [Trackback] [...] Information to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...] -
discount pharmaceuticals
discount pharmaceuticals Billingham Packaging is considering expanding its production capacity - Wise American -
cialis and dapoxetine
cialis and dapoxetine Billingham Packaging is considering expanding its production capacity - Wise American -
scientific paper writing services
scientific paper writing services Billingham Packaging is considering expanding its production capacity - Wise American -
메이저토토사이트
... [Trackback] [...] There you will find 73612 more Info to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...] -
essay writer program
essay writer program Billingham Packaging is considering expanding its production capacity - Wise American -
help with a thesis statement
help with a thesis statement Billingham Packaging is considering expanding its production capacity - Wise American -
best medical school essay editing service
best medical school essay editing service Billingham Packaging is considering expanding its production capacity - Wise American -
Tow South Whittier CA
... [Trackback] [...] Information on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...] -
human hair wigs
... [Trackback] [...] Here you will find 44949 additional Info on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...] -
cialis online overnight delivery
cialis online overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American -
genericcialis
genericcialis Billingham Packaging is considering expanding its production capacity - Wise American -
buy cialis overnight delivery
buy cialis overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American -
cialis 5 mg
cialis 5 mg Billingham Packaging is considering expanding its production capacity - Wise American -
viagra
viagra Billingham Packaging is considering expanding its production capacity - Wise American -
online pharmacy drugstore
online pharmacy drugstore Billingham Packaging is considering expanding its production capacity - Wise American -
no prior prescription required pharmacy
no prior prescription required pharmacy Billingham Packaging is considering expanding its production capacity - Wise American -
canada pharmaceuticals online generic
canada pharmaceuticals online generic Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
Viagra Professional
Viagra Professional Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
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 -
canadian pharmacy viagra
canadian pharmacy viagra Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
custom research paper writing services
custom research paper writing services Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
thesis binding
thesis binding Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
help with a thesis statement
help with a thesis statement Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
dissertation express
dissertation express Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
essay writer service review
essay writer service review Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
academic essay writing help
academic essay writing help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
customessaywriterbyz.com
customessaywriterbyz.com Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
write my paper co
write my paper co Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd -
custom essays essay help
custom essays essay help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd