cost of the XC-750 is $2.25 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: Marketing: Once the XC-750 is operating next year, the extra capacity is expected to generate $10.5 million per year additional sales, which will continue for the 10-year life of the machine. Operations: The disruption caused by the installation will decrease sales by $5 million this year (year 0). Once the machine is operating next year, 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 require additional inventory on hand of $2.0 million, to be added in yea and depleted in year 10. Human Resources: The expansion will require additional sales and administrative personnel at a cost of $2 million pe year. Accounting: The XC-750 has a CCA rate of 35% and no salvage value is expected. The firm expects receivables from the new sales to be 10% of revenues and navables are expected to be 10% of the cost of goods sold Buckingham's

EBK CONTEMPORARY FINANCIAL MANAGEMENT
14th Edition
ISBN:9781337514835
Author:MOYER
Publisher:MOYER
Chapter14: Capital Structure Management In Practice
Section14.A: Breakeven Analysis
Problem 8P
icon
Related questions
Question
Buckingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The
cost of the XC-750 is $2.25 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:
Marketing: Once the XC-750 is operating next year, the extra capacity is expected to generate $10.5 million per year in
additional sales, which will continue for the 10-year life of the machine.
Operations: The disruption caused by the installation will decrease sales by $5 million this year (year 0). Once the
machine is operating next year, 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 require additional inventory on hand of $2.0 million, to be added in year 0
and depleted in year 10.
Human Resources: The expansion will require additional sales and administrative personnel at a cost of $2 million per
year.
Accounting: The XC-750 has a CCA rate of 35% and no salvage value is expected. The firm expects receivables from
the new sales to be 10% of revenues and payables are expected to be 10% of the cost of goods sold. Buckingham's
marginal corporate tax rate is 33%.
c. If the appropriate cost of capital for the expansion is 12%, compute the NPV of the purchase (including all CCA tax
shield effects). (Hint: when calculating the NPV, you should calculate the free cash flows excluding CCA tax shields then
add the PV CCA tax shields to get the NPV.)
d. While the expected new sales will be $10.5 million per year from the expansion, estimates range from $8,400,000 to
$12,600,000. What is the NPV in the worst case? In the best case?
c. If the appropriate cost of capital for the expansion is 12%, compute the NPV of the purchase.
The NPV is $ . (Round to the nearest dollar.)
Transcribed Image Text:Buckingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.25 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: Marketing: Once the XC-750 is operating next year, the extra capacity is expected to generate $10.5 million per year in additional sales, which will continue for the 10-year life of the machine. Operations: The disruption caused by the installation will decrease sales by $5 million this year (year 0). Once the machine is operating next year, 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 require additional inventory on hand of $2.0 million, to be added in year 0 and depleted in year 10. Human Resources: The expansion will require additional sales and administrative personnel at a cost of $2 million per year. Accounting: The XC-750 has a CCA rate of 35% and no salvage value is expected. The firm expects receivables from the new sales to be 10% of revenues and payables are expected to be 10% of the cost of goods sold. Buckingham's marginal corporate tax rate is 33%. c. If the appropriate cost of capital for the expansion is 12%, compute the NPV of the purchase (including all CCA tax shield effects). (Hint: when calculating the NPV, you should calculate the free cash flows excluding CCA tax shields then add the PV CCA tax shields to get the NPV.) d. While the expected new sales will be $10.5 million per year from the expansion, estimates range from $8,400,000 to $12,600,000. What is the NPV in the worst case? In the best case? c. If the appropriate cost of capital for the expansion is 12%, compute the NPV of the purchase. The NPV is $ . (Round to the nearest dollar.)
Expert Solution
steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Intermediate Financial Management (MindTap Course…
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning