Question

Shelly's Shirts is considering whether to produce a component in-house or whether to purchase it from...

Shelly's Shirts is considering whether to produce a component in-house or whether to purchase it from a supplier. Shelly's Shirts used to produce these components in the past, so all equipment required for in-house production is readily available and the company has slack capacity. (Note this equipment is fully depreciated.) Total annual production costs are estimated to be $134,000 in the first year, $120,000 in the second year, and $116,000 in the third year. These decreases in expected production costs may be attributed to expected learning effects. A supplier that Shelly's Shirts has been working with for many years offers to supply the component at a (constant) cost of $129,000 per year. After some long and tough negotiations, the supplier also agrees to grant a rebate payment of $20,000 at the end of the third year. The following assumptions are made (this information may or may not be of use): ▪ All in-house production costs or acquisition costs (when sourcing from a supplier) are incurred at the beginning of each year ▪ All investments are depreciated in a three-year time period ▪ The annual corporate tax rate is 0.37; the annual interest rate is 0.11 IMPORTANT: When calculating, make sure to round each calculation to the closest whole number and use that number in all your calculations! Enter commas as needed (##,### or #,###). Draw a timeline for the make and one for the buy decision and include ALL cash outflows and inflows and compute the net present value (NPV) of these flows. Then complete the table below.

“Make”

Cash Outflows

NPV of “Make”

Cash Flows

“Buy”

Cash Outflows

“Buy”

Cash Inflows

NPV of “Buy”

Cash Outflows

NPV of “Buy”

Cash Inflows

Year 1

$

$

$129,000

$129,000

Year 2

$

$

$129,000

$116,216

Year 3

$

$

$129,000

$104,699

Year 4

$20,000

$ 14,624

Sum

$370,000

$

$367,000

$335,291

What is the difference in total costs between the NPV for the buy option and the NPV for the Make option? (Enter as #,### or ###)

$

Should the firm make or buy? (Enter Make or Buy)

Homework Answers

Answer #1
"Make" Cash Ouflow PVF @ 11% NPV of "Make" cash flow "Buy" Cash Outflow "Buy" cash Inflow NPV of "Buy" Cash Outflow NPV of "Buy" Cash Inflowes
Year1 $134,000 1 $134,000 $129,000 $129,000
Year2 $120,000               0.90 $108,108 $129,000 $116,216
Year3 $116,000               0.81 $94,148 $129,000 $104,699
Year4 $20,000 $14,624
Sum $336,256 $335,291
NPV for Buy option $335,291
NPV for Make Option $336,256
Differecne -$965
Firm sould go with Buy decision.
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The Albany Engineering Co Ltd has the option to make or buy one of its component...
The Albany Engineering Co Ltd has the option to make or buy one of its component parts. The annual requirement is 8,500 units. A supplier is able to supply the parts for $13 per piece. The firm estimates that it costs $3,700 to prepare the contract with the supplier. To make the part in-house, the firm must invest $23,500 in capital equipment and estimates that the parts cost $10 per piece. Complete the table below. Important! Enter all responses as...
Mindanao Company needed to determine whether to manufacture 8,000 units of X component in-house or to...
Mindanao Company needed to determine whether to manufacture 8,000 units of X component in-house or to buy those units from a supplier at price of $22 per unit. The cost information for in-house manufacturing 8,000 units of X component is provided below. Cost components $ Direct materials 80,000 Direct labour 56,000 Fixed overhead 32,000 Variable overhead 24,000 The fixed overhead will remain the same whether X component is manufactured in-house or purchased externally. Required: Calculate the relevant costs for in-house...
Zion Manufacturing had always made its components in-house. However, Bryce Component Works had recently offered to...
Zion Manufacturing had always made its components in-house. However, Bryce Component Works had recently offered to supply one component, K2, at a price of $12 each. Zion uses 4,100 units of Component K2 each year. The cost per unit of this component is as follows: Direct materials $7.22 Direct labor 2.67 Variable overhead 1.28 Fixed overhead 4.00    Total $15.17 The fixed overhead is an allocated expense; none of it would be eliminated if production of Component K2 stopped. Required: 1....
Sardi Inc. is considering whether to continue to make a component or to buy it from...
Sardi Inc. is considering whether to continue to make a component or to buy it from an outside supplier. The company uses 12,700 of the components each year. The unit product cost of the component according to the company's cost accounting system is given as follows: Direct materials $ 8.50 Direct labor 5.50 Variable manufacturing overhead 1.30 Fixed manufacturing overhead 3.30 Unit product cost $ 18.60 Assume that direct labor is a variable cost. Of the fixed manufacturing overhead, 30%...
Teich Inc. is considering whether to continue to make a component or to buy it from...
Teich Inc. is considering whether to continue to make a component or to buy it from an outside supplier. The company uses 14,100 of the components each year. The unit product cost of the component according to the company's absorption cost accounting system is given as follows: Direct materials $9.90 Direct labor 6.90 Variable manufacturing overhead 2.70 Fixed manufacturing overhead 4.70 Unit product cost $24.20 Assume that direct labor is a variable cost. Of the fixed manufacturing overhead, 40% is...
The management of James Industries has been evaluating whether the company should continue manufacturing a component...
The management of James Industries has been evaluating whether the company should continue manufacturing a component or buy it from an outside supplier. A R200 cost per component has been determined as follows: R Direct materials 15 Direct labour 40 Variable manufacturing overhead 10 Fixed manufacturing overhead 35 Total 100 James Industries uses 4000 components per year. After Light SA has submitted a bid of R80 per component, some members of management feet they could reduce costs by buying from...
A toy manufacturer has two options to acquire electronic component for existing products. Option one: pay...
A toy manufacturer has two options to acquire electronic component for existing products. Option one: pay a sub-contractor $600,000 (before tax) a year. Option two: produce the component by itself. Assume the production will last for four years. If the tax rate is 35% and the cost of capital is 15%. Assume all operating cash flows occur at the end of the year.                                                                         Calculate the NPV for Option one? 4years
Tulsa Company is considering investing in new bottling equipment and has two options: Option A has...
Tulsa Company is considering investing in new bottling equipment and has two options: Option A has a lower initial cost but would require a significant expenditure to rebuild the machine after four years; Option B has higher maintenance costs, but also has a higher salvage value at the end of its useful life. Tulsa’s cost of capital is 11 percent. The following estimates of the cash flows were developed by Tulsa’s controller:   A B Initial Investment 320,000 454,000 Annual Cash...
B2B Co. is considering the purchase of equipment that would allow the company to add a...
B2B Co. is considering the purchase of equipment that would allow the company to add a new product to its line. The equipment is expected to cost $376,000 with a 6-year life and no salvage value. It will be depreciated on a straight-line basis. The company expects to sell 150,400 units of the equipment’s product each year. The expected annual income related to this equipment follows: Sales: $ 235,000 Costs Materials, labor, and overhead (except depreciation on new equipment): 82,000...
Make-or-Buy Decision Zion Manufacturing had always made its components in-house. However, Bryce Component Works had recently...
Make-or-Buy Decision Zion Manufacturing had always made its components in-house. However, Bryce Component Works had recently offered to supply one component, K2, at a price of $27 each. Zion uses 10,000 units of Component K2 each year. The cost per unit of this component is as follows: Direct materials $12.00 Direct labor 8.25 Variable overhead 4.50 Fixed overhead 4.00 Total $28.75 Assume that 75% of Zion Manufacturing's fixed overhead for Component K2 would be eliminated if that component were no...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT