Buckingham Packaging is considering expanding its production capacity by purchasing a new machine, the $xC-750.$ The

cost of the XC$-750$ is $$2\mathrm{.}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\mathrm{.}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\mathrm{.}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 $45\%$ 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 $33\%.$

a$.$ Determine the incremental earnings $($using CCA $)$ from the purchase of the XC$-750.$

b$.$ Determine the free cash flow $($including all CCA tax shield effects$)$ from the purchase of the XC$-750$ for the first $10$

years. $($Hint: include the impact in year $11.)$ May need to use excel for calculations. For A please determine incremental earnings for each year from year $0-10$ please.