Macon Company is considering a new assembly line to replace the existing assembly line. The existing assembly...

90.2K

Verified Solution

Question

Finance

Macon Company is considering a newassembly line to replace the existing assembly line. The existingassembly line was installed 2 years ago at a cost of $90,000; itwas being depreciated under the straight-line method. The existingassembly line is expected to have a usable life of 4 more years.The new assembly line costs $120,000; requires $8,000 ininstallation costs and $5,000 in training fees; it has a 4-yearusable life and would be depreciated under the straight-linemethod. The new assembly line will increase output and therebyraises sales by $10,000 per year and will reduce productionexpenses by $5,000 per year. The existing assembly line cancurrently be sold for $15,000. To support the increased businessresulting from installation of the new assembly line, accountspayable would increase by $5,000 and accounts receivable by$12,000. At the end of 4 years, the existing assembly line isexpected to have a market value of $4,000; the new assembly linewould be sold to net $15,000 before taxes. Finally, to install thenew assembly line, the firm would have to borrow $80,000 at 10%interest from its local bank, resulting in additional interestpayments of $8,000 per year. The firm pays 21% taxes and itsshareholders require 10% return.
Show your work! do not use excel.
(A)     (6 points)What is the initial cash outlay for this replacement project?
(B)      (5points) What is the operating cash flow of the project?
(C)      (5points) What is the terminal cash flow of the project?
(D)     (4 points)Should you replace the existing assembly line? Provide all thedetails.

Answer & Explanation Solved by verified expert

3.8 Ratings (384 Votes)

Year 0 1 2 3 4 Initial cost installation 128000 Aftertax Training fees5000121 3950 Aftertax salvage of the existing mcas per wkgs 24450 Opportunity cost of salvage value lost of the existing mc4000121 3160 Aftertax salvage of new mc15000121 11850 1Total Yr 0 terminal CAPEX cash flows 107500 0 0 0 8690 Operating cash flows 2Increase See Answer

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

Macon Company is considering a newassembly line to replace the existing assembly line. The existingassembly line was installed 2 years ago at a cost of $90,000; itwas being depreciated under the straight-line method. The existingassembly line is expected to have a usable life of 4 more years.The new assembly line costs $120,000; requires $8,000 ininstallation costs and $5,000 in training fees; it has a 4-yearusable life and would be depreciated under the straight-linemethod. The new assembly line will increase output and therebyraises sales by $10,000 per year and will reduce productionexpenses by $5,000 per year. The existing assembly line cancurrently be sold for $15,000. To support the increased businessresulting from installation of the new assembly line, accountspayable would increase by $5,000 and accounts receivable by$12,000. At the end of 4 years, the existing assembly line isexpected to have a market value of $4,000; the new assembly linewould be sold to net $15,000 before taxes. Finally, to install thenew assembly line, the firm would have to borrow $80,000 at 10%interest from its local bank, resulting in additional interestpayments of $8,000 per year. The firm pays 21% taxes and itsshareholders require 10% return.Show your work! do not use excel.(A) (6 points)What is the initial cash outlay for this replacement project?(B) (5points) What is the operating cash flow of the project?(C) (5points) What is the terminal cash flow of the project?(D) (4 points)Should you replace the existing assembly line? Provide all thedetails.