A gadget producer currently manufactures 300000 units per year. It buys gadgets’ lids from an outside...

A gadget producer currently manufactures 300000 units per year. It buys gadgets’ lids from an outside supplier at a price of 2,1 USD per lid. The plant manager believes that it would be cheaper to make these lids rather than buy them. Direct production costs are estimated to be only 1,6 USD a lid. The necessary machinery would cost 155000 USD and would last 10 years. This investment could be written off for tax purposes using the seven-year accelerated tax depreciation schedule. The plant manager estimates that the operation would require additional working capital of 32000USD but argues that this sum can be ignored since it is recoverable at the end of the 10 years. If the company pays corporate taxes at a rate of 35% and the opportunity cost of capital is 15%, would you support the plant manager’s proposal? State clearly any additional assumptions that you need to make to support your position.

Solutions

Expert Solution

Assumptions:

300000 units per year remain constant for the life of the asset.
Only one lid is required per gadget.
This investment could be written off for tax purposes using the seven-year accelerated tax depreciation schedule. The method of depreciation is not specified exactly. We have used 7 years MACRS depreciation schedule, which is an accelerated depreciation schedule.
There is no salvage value of the asset at the end of the project.

Methodology:

Direct cost of manufacturing under own & make option = 1.6; the cost when sourced from a supplier is 2.1. Hence cost saved is 2.1 - 1.6 = $ 0.5 / unit
Direct cost saved per annum = 0.5 x 300,000 = $ 150,000
We will then calculate the incremental cash flows
We will then find out the NPV
Based on NPV, we will make the decision.

Increase in working capital is a relevant cash flow and hence the same should be included in the NPV calculation.

Please see the table below. The last row highlighted in yellow is your answer. Figures in parenthesis, if any, mean negative values. All financials are in $. Adjacent cells in blue contain the formula in excel I have used to get the final output.

The project has positive NPV. Hence, we should support the plant manager’s proposal to own the equipment and make it in house.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

A gadgets producer currently manufacture 300,000 unit per year. it buts gadgets lids from an outside...

A gadgets producer currently manufacture 300,000 unit per year. it buts gadgets lids from an outside supplier at a price of 2.1$ per lid. the plant manager believes that it would be cheaper to make these lids rather than buy them. direct production cost are estimated to be only 1.6$ a lid. the neccessary machinery would cost 155000$ and would last 10 years. this investment could be written off for tax deprecition schedule. the plant manager estimates that the operation...

A widget manufacturer currently produces 200,000 units a year. It buys widget lids from an outside...

A widget manufacturer currently produces 200,000 units a year. It buys widget lids from an outside supplier at a price of $2 a lid. The plant manager believes that it would be cheaper to make these lids rather than buy them. Direct production costs are estimated to be only $1.50 a lid. The necessary machinery would cost $150,000 and would last 10 years. This investment would be written off immediately for tax purposes. The plan manager estimates that the operation...

A pencil company currently produces 200,000 units a year. It buys pencil tops from an outside...

A pencil company currently produces 200,000 units a year. It buys pencil tops from an outside supplier at a price of $2 per top. The plant manager believes that it would be cheaper to make these tops rather than buy them. Direct production costs are estimated to be only $1.50 per top. The necessary machinery would cost $150,000. This investment could be written off for tax purposes using straight-line depreciation over 8 years with no salvage value. The plant manager...

X Company currently buys 7,000 units of a part each year from a supplier for $8.30...

X Company currently buys 7,000 units of a part each year from a supplier for $8.30 per part, but it is considering making the part instead. In order to make the part, X Company will have to buy equipment that will cost $150,000. The equipment will last for 6 years, at which time it will have zero disposal value. X Company estimates that it will cost $29,485 a year to make all 7,000 units. What is the approximate rate of...

X Company currently buys 7,500 units of a part each year from a supplier for $7.60...

X Company currently buys 7,500 units of a part each year from a supplier for $7.60 per part, but it is considering making the part instead. In order to make the part, X Company will have to buy equipment that will cost $150,000. The equipment will last for 6 years, at which time it will have zero disposal value. X Company estimates that it will cost $28,385 a year to make all 7,500 units. What is the approximate rate of...

Gilberto Company currently manufactures 65,000 units per year of one of its crucial parts.

Question Gilberto Company currently manufactures 65,000 units per year of one of its crucial parts. Variable costs are $1.95 per unit, fixed costs related to making this part are $75,000 per year, and allocated fixed costs are $62,000 per year. Allocated fixed costs are unavoidable whether the company makes or buys the part. Gilberto is considering buying the part from a supplier for a quoted price of $3.25 per unit guaranteed for a three-year period. Should the company continue to...

The Marigold Company manufactures 1,006 units of a part that could be purchased from an outside...

The Marigold Company manufactures 1,006 units of a part that could be purchased from an outside supplier for $12 each. Marigold’s costs to manufacture each part are as follows: Direct materials $2 Direct labor 3 Variable manufacturing overhead 3 Fixed manufacturing overhead 9 Total $17 All fixed overhead is unavoidable and is allocated based on direct labor. The facilities that are used to manufacture the part have no alternative uses. (a) Calculate relevant cost to make. (b) Calculate net cost...

1. Griffith Company manufactures suitcases. The company is currently producing and selling 40,000 units per year...

1. Griffith Company manufactures suitcases. The company is currently producing and selling 40,000 units per year and it has the capacity to produce 42,000 units per year. The following information relates to current production: Sale price per unit $195 Costs per unit: Variable Manufacturing $80 Fixed Manufacturing $15 Variable Selling and Administrative $45 Fixed Selling and Administrative $10 Griffith is considering an order from a new customer for 2,000 suitcases at a total price of price of $250,000. Assume that...

1. Gelb Company currently manufactures 58,500 units per year of a key component for its manufacturing...

1. Gelb Company currently manufactures 58,500 units per year of a key component for its manufacturing process. Variable costs are $6.25 per unit, fixed costs related to making this component are $75,000 per year, and allocated fixed costs are $83,500 per year. The allocated fixed costs are unavoidable whether the company makes or buys this component. The company is considering buying this component from a supplier for $3.70 per unit. Calculate the total incremental cost of making 58,500 units and...

question 5 Sunshine Company manufactures and sells pens. Currently, 6,000,000 units are sold per year at...

question 5 Sunshine Company manufactures and sells pens. Currently, 6,000,000 units are sold per year at $0.70 per unit. Fixed costs are $980,000 per year. Variable costs are $0.30 per unit. Consider each case separately: Required: 1. a. What is the current annual operating income? b. What is the current breakeven point in revenues? Compute the new operating income for each of the following changes: 2. A $0.03 per unit increase in variable costs 3. A 12% increase in fixed...

Subjects