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. sildenafil 50 mg
    sildenafil 50 mg WALCOME
  2. viagra receptfritt
    viagra receptfritt WALCOME
  3. where to buy viagra online safely without prescription
    where to buy viagra online safely without prescription WALCOME
  4. indian tadalafil
    indian tadalafil WALCOME
  5. forum where can you buy viagra online
    forum where can you buy viagra online WALCOME
  6. natural solutions to viagra
    natural solutions to viagra WALCOME
  7. buy ivermectin for humans online
    buy ivermectin for humans online Billingham Packaging is considering expanding its production capacity - Wise American
  8. ivermectin horse wormer tractor supply
    ivermectin horse wormer tractor supply Billingham Packaging is considering expanding its production capacity - Wise American
  9. will viagra make a female horny
    will viagra make a female horny WALCOME
  10. can i order viagra online in canada
    can i order viagra online in canada WALCOME
  11. tractor supply ivermectin for dogs
    tractor supply ivermectin for dogs Billingham Packaging is considering expanding its production capacity - Wise American
  12. robert malone ivermectin
    robert malone ivermectin Billingham Packaging is considering expanding its production capacity - Wise American
  13. cialis soft tabs
    cialis soft tabs WALCOME
  14. purchase viagra safely online
    purchase viagra safely online WALCOME
  15. purchase ivermectin bulk
    ivermectin tablets 3mg lots leukotriene blockers ask
  16. female viagra in canada
    female viagra in canada WALCOME
  17. how to buy viagra over the counter
    how to buy viagra over the counter WALCOME
  18. does ivermectin kill lice
    cheap stromectol ivermectin achievement tendonitis possibly
  19. cheap viagra online canadian pharmacy
    cheap viagra online canadian pharmacy WALCOME
  20. expired stromectol
    ivermectincillin overnight no prescription teacher sebaceous gland last
  21. cheap cialis online
    cheap cialis online WALCOME
  22. viagra connect
    viagra connect WALCOME
  23. viagra online prescription
    viagra online prescription WALCOME
  24. stromectol antiparasitic potassium 875
    stromectol and potassium tablet how thyrotoxicosis initially
  25. buy generic cialis
    buy generic cialis WALCOME
  26. buy genuine viagra
    buy genuine viagra WALCOME
  27. female viagra otc
    female viagra otc WALCOME
  28. sildenafil 50mg
    sildenafil 50mg WALCOME
  29. can you buy cialis
    can you buy cialis WALCOME
  30. sildenafil coupon
    sildenafil coupon WALCOME
  31. duloxetine hydrochloride
    duloxetine hydrochloride Billingham Packaging is considering expanding its production capacity - Wise American
  32. 1
    1 Billingham Packaging is considering expanding its production capacity - Wise American
  33. sildenafil 20mg
    sildenafil 20mg WALCOME
  34. buy viagra online usa
    buy viagra online usa WALCOME
  35. cialis erectile dysfunction
    cialis erectile dysfunction WALCOME
  36. long term use of escitalopram
    long term use of escitalopram Billingham Packaging is considering expanding its production capacity - Wise American
  37. cialis prescription
    cialis prescription WALCOME
  38. viagra cialis
    viagra cialis WALCOME
  39. liquid cialis
    liquid cialis WALCOME
  40. viagra cost
    viagra cost WALCOME
  41. generic viagra online pharmacy
    generic viagra online pharmacy WALCOME
  42. ivermectin 6 mg price
    ivermectin 100 mg stuff cardioversion comprehensive
  43. viagra for sale online
    viagra for sale online WALCOME
  44. stopped lipitor
    stopped lipitor Billingham Packaging is considering expanding its production capacity - Wise American
  45. canadian pharmacy generic viagra
    canadian pharmacy generic viagra WALCOME
  46. covid medicine hydrochlorothiazide
    covid medicine hydrochlorothiazide Billingham Packaging is considering expanding its production capacity - Wise American
  47. order viagra
    order viagra WALCOME
  48. how long does cymbalta take to work
    how long does cymbalta take to work Billingham Packaging is considering expanding its production capacity - Wise American
  49. escitalopram with alcohol
    escitalopram with alcohol Billingham Packaging is considering expanding its production capacity - Wise American
  50. what will ease symptoms of lyrica withdrawal
    what will ease symptoms of lyrica withdrawal Billingham Packaging is considering expanding its production capacity - Wise American
  51. sertraline classification
    sertraline classification Billingham Packaging is considering expanding its production capacity - Wise American
  52. quetiapine fumarate medication
    quetiapine fumarate medication Billingham Packaging is considering expanding its production capacity - Wise American
  53. can i take zantac with prilosec
    can i take zantac with prilosec Billingham Packaging is considering expanding its production capacity - Wise American
  54. is it better to take lipitor at night?
    is it better to take lipitor at night? Billingham Packaging is considering expanding its production capacity - Wise American
  55. amlodipine besylate 5 mg tablet
    amlodipine besylate 5 mg tablet Billingham Packaging is considering expanding its production capacity - Wise American
  56. plaquenil for tooth extraction
    hydroxychloroquine 800 mg participant lacunar stroke over
  57. tab ivermect 375
    stromectol types ground glucocorticoids exchange
  58. priligy pills over the counter
    cost of dapoxetine regarding restless legs syndrome below
  59. safe alternative to ivermectil
    less expensive alternative to ivermectil growth rheumatoid factor dangerous
  60. compra viagra
    compra viagra Billingham Packaging is considering expanding its production capacity - Wise American
  61. https://regcialist.com/
    https://regcialist.com/ Billingham Packaging is considering expanding its production capacity - Wise American
  62. my canadian pharmacy rx reviews
    my canadian pharmacy rx reviews Billingham Packaging is considering expanding its production capacity - Wise American
  63. ingrediants in viagra
    ingrediants in viagra Billingham Packaging is considering expanding its production capacity - Wise American
  64. medplus pharmacy store locator
    medplus pharmacy store locator Billingham Packaging is considering expanding its production capacity - Wise American
  65. cialis 5mg how long does it take to work
    cialis 5mg how long does it take to work Billingham Packaging is considering expanding its production capacity - Wise American
  66. no script pharmacy
    no script pharmacy Billingham Packaging is considering expanding its production capacity - Wise American
  67. mom gives son viagra
    mom gives son viagra Billingham Packaging is considering expanding its production capacity - Wise American
  68. hydroxychloroquine brands
    hydroxychloroquine side effects summer classic migraine protest
  69. บาคาร่า
    ... [Trackback] [...] Find More Info here on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  70. hydroxychloroquine 1% solution
    hydroxychloroquine 1% solution Billingham Packaging is considering expanding its production capacity - Wise American
  71. how to buy hydroxychloroquine
    withdrawal from hydroxychloroquine rhythm thyrotoxicosis deer
  72. albuterol inhaler coupons printable
    walmart price for albuterol inhaler cooperation scintigraphy weapon
  73. dapoxetine 30 mg pills
    dapoxetine reviews from users student stress fracture farmer
  74. dapoxetine and blood pressure medications
    cheapest priligy bowl prospective study greatest
  75. hydroxychloroquine sulfate 200mg generic
    hydroxychloroquine prescribing information tough impaired fasting glucose best
  76. goodrx prednisone
    burst of prednisone 40 mg passage dietary fiber bother
  77. exchange online plan 2
    ... [Trackback] [...] Find More on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  78. adsl teknik servis
    ... [Trackback] [...] Read More Info here on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  79. cytotmeds.com
    Thank you. Youseful blog. Good post.
  80. 카지노사이트
    ... [Trackback] [...] Here you will find 59954 more Info on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  81. Darktnet Onion Links
    ... [Trackback] [...] Find More to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  82. maximum dose cialis
    maximum dose cialis Billingham Packaging is considering expanding its production capacity - Wise American
  83. costco pharmacy refill online
    costco pharmacy refill online Billingham Packaging is considering expanding its production capacity - Wise American
  84. apply to cvs pharmacy online
    apply to cvs pharmacy online Billingham Packaging is considering expanding its production capacity - Wise American
  85. why are prescription drugs cheaper in canada
    why are prescription drugs cheaper in canada Billingham Packaging is considering expanding its production capacity - Wise American
  86. pakistan cialis
    pakistan cialis Billingham Packaging is considering expanding its production capacity - Wise American
  87. australia cialis on line
    australia cialis on line Billingham Packaging is considering expanding its production capacity - Wise American
  88. levitra vs cialis review
    levitra vs cialis review Billingham Packaging is considering expanding its production capacity - Wise American
  89. viagra c20 cialis
    viagra c20 cialis Billingham Packaging is considering expanding its production capacity - Wise American
  90. en güvenilir bahis siteleri
    ... [Trackback] [...] Read More Information here on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  91. what is diamond painting
    ... [Trackback] [...] Info to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  92. does viagra lower blood pressure
    does viagra lower blood pressure Billingham Packaging is considering expanding its production capacity - Wise American
  93. over the counter products that work like viagra
    over the counter products that work like viagra Billingham Packaging is considering expanding its production capacity - Wise American
  94. preço do viagra original
    preço do viagra original Billingham Packaging is considering expanding its production capacity - Wise American
  95. sahabatpk
    ... [Trackback] [...] Find More to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  96. buy cialis in australia online
    buy cialis in australia online Billingham Packaging is considering expanding its production capacity - Wise American
  97. cialis one a day with dapoxetine canada
    cialis one a day with dapoxetine canada Billingham Packaging is considering expanding its production capacity - Wise American
  98. generica cialis
    generica cialis Billingham Packaging is considering expanding its production capacity - Wise American
  99. mexican border pharmacies
    mexican border pharmacies Billingham Packaging is considering expanding its production capacity - Wise American
  100. canadian cialis
    canadian cialis Billingham Packaging is considering expanding its production capacity - Wise American
  101. tadalafil wiki
    tadalafil wiki Billingham Packaging is considering expanding its production capacity - Wise American
  102. replica rolex submariner 16610 for sale
    ... [Trackback] [...] Information to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  103. discount pharmaceuticals
    discount pharmaceuticals Billingham Packaging is considering expanding its production capacity - Wise American
  104. cialis and dapoxetine
    cialis and dapoxetine Billingham Packaging is considering expanding its production capacity - Wise American
  105. scientific paper writing services
    scientific paper writing services Billingham Packaging is considering expanding its production capacity - Wise American
  106. 메이저토토사이트
    ... [Trackback] [...] There you will find 73612 more Info to that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  107. essay writer program
    essay writer program Billingham Packaging is considering expanding its production capacity - Wise American
  108. help with a thesis statement
    help with a thesis statement Billingham Packaging is considering expanding its production capacity - Wise American
  109. best medical school essay editing service
    best medical school essay editing service Billingham Packaging is considering expanding its production capacity - Wise American
  110. Tow South Whittier CA
    ... [Trackback] [...] Information on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  111. human hair wigs
    ... [Trackback] [...] Here you will find 44949 additional Info on that Topic: wiseamerican.us/billingham-packaging-considering-expanding-production-capacity/ [...]
  112. cialis online overnight delivery
    cialis online overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American
  113. genericcialis
    genericcialis Billingham Packaging is considering expanding its production capacity - Wise American
  114. buy cialis overnight delivery
    buy cialis overnight delivery Billingham Packaging is considering expanding its production capacity - Wise American
  115. cialis 5 mg
    cialis 5 mg Billingham Packaging is considering expanding its production capacity - Wise American
  116. viagra
    viagra Billingham Packaging is considering expanding its production capacity - Wise American
  117. online pharmacy drugstore
    online pharmacy drugstore Billingham Packaging is considering expanding its production capacity - Wise American
  118. no prior prescription required pharmacy
    no prior prescription required pharmacy Billingham Packaging is considering expanding its production capacity - Wise American
  119. canada pharmaceuticals online generic
    canada pharmaceuticals online generic Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  120. Viagra Professional
    Viagra Professional Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  121. 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
  122. canadian pharmacy viagra
    canadian pharmacy viagra Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  123. custom research paper writing services
    custom research paper writing services Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  124. thesis binding
    thesis binding Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  125. help with a thesis statement
    help with a thesis statement Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  126. dissertation express
    dissertation express Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  127. essay writer service review
    essay writer service review Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  128. academic essay writing help
    academic essay writing help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  129. customessaywriterbyz.com
    customessaywriterbyz.com Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  130. write my paper co
    write my paper co Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd
  131. custom essays essay help
    custom essays essay help Billingham Packaging is considering expanding its production capacity - Core Recruiters Ltd