Galt Motors currently produces 50,000 electric motors a year and expects output levels to remain steady...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Galt Motors currently produces 50,000 electric motors a year and expects output levels to remain steady in the future. It buys armatures from an outside supplier at a price of $2.00 each. The plant manager believes that it would be cheaper to make these armatures rather than buy them. Direct in-house production costs are estimated to be only $1.50 per armature. The necessary machinery would cost $400,000 and would be obsolete in 10 years. This investment would be depreciated to zero for tax purposes using a 10-year straight line depreciation. The plant manager estimates that the operation would require an upfront one-off cost of $100,000 to re-organize the factory. An additional payable at 20% of cost per unit is required one year before the production. The company also needs to maintain 2 months of inventory (as raw materials, as a percentage of production cost) one year before the production. All working capital will be recoverable at the end of the ten years. The expected proceeds from scrapping the machinery after 10 years are estimated to be $10,000. Galt Motors pays tax at a rate of 30% and has an opportunity cost of capital of 10%. What is the net present value (NPV) of the decision to produce the armatures in-house instead of purchasing them from the supplier? Hint: it is easier to find answers to these questions using an Excel spreadsheet, even you do not need to submit the spreadsheet. Refer to the figure below for a suggested layout for your FCF projection (it only shows the first three years of the projection; you need to build a projection of the Free Cash Flows from year 0 to year 10, for the two alternatives respectively). (1) CFO EBIT EBIT (1-t) Add back D&A CFO (2) CAPEX (3) Increase in OWC OCA OCL OWC (4) After-tax cash flow from asset Increase in OWC sales FCF = (1)-(2)-(3)+ (4) Discount factor PV NPV Year 0 Year 1 Year 2 Required: Complete all questions below by filling in your answers or choosing the correct answer. Note: Please provide your answer to the nearest integer with no comma or $ sign e.g. if the answer is $1,234,567.08, type in 1234567; if the answer is - $1,234,567.08, type in -1234567 (a) The annual FCF in years 1 to 10 of buying the armatures is $ (b) The NPV of buying the armatures from the FCF is $ (c) The initial FCF of producing the armatures (in year zero) is $ (d) The annual FCF in years 1 to 9 of producing the armatures is $ (e) The FCF in year 10 of producing the armatures is $ (f) The NPV of producing the armatures from the FCF is $ (g) The NPV of making the armatures in-house instead of purchasing them from the supplier is $ (h) Galt Motors should therefor Select alternative produce armatures in-house s this gives higher NPV. purchase armatures from the supplier Galt Motors currently produces 50,000 electric motors a year and expects output levels to remain steady in the future. It buys armatures from an outside supplier at a price of $2.00 each. The plant manager believes that it would be cheaper to make these armatures rather than buy them. Direct in-house production costs are estimated to be only $1.50 per armature. The necessary machinery would cost $400,000 and would be obsolete in 10 years. This investment would be depreciated to zero for tax purposes using a 10-year straight line depreciation. The plant manager estimates that the operation would require an upfront one-off cost of $100,000 to re-organize the factory. An additional payable at 20% of cost per unit is required one year before the production. The company also needs to maintain 2 months of inventory (as raw materials, as a percentage of production cost) one year before the production. All working capital will be recoverable at the end of the ten years. The expected proceeds from scrapping the machinery after 10 years are estimated to be $10,000. Galt Motors pays tax at a rate of 30% and has an opportunity cost of capital of 10%. What is the net present value (NPV) of the decision to produce the armatures in-house instead of purchasing them from the supplier? Hint: it is easier to find answers to these questions using an Excel spreadsheet, even you do not need to submit the spreadsheet. Refer to the figure below for a suggested layout for your FCF projection (it only shows the first three years of the projection; you need to build a projection of the Free Cash Flows from year 0 to year 10, for the two alternatives respectively). (1) CFO EBIT EBIT (1-t) Add back D&A CFO (2) CAPEX (3) Increase in OWC OCA OCL OWC (4) After-tax cash flow from asset Increase in OWC sales FCF = (1)-(2)-(3)+ (4) Discount factor PV NPV Year 0 Year 1 Year 2 Required: Complete all questions below by filling in your answers or choosing the correct answer. Note: Please provide your answer to the nearest integer with no comma or $ sign e.g. if the answer is $1,234,567.08, type in 1234567; if the answer is - $1,234,567.08, type in -1234567 (a) The annual FCF in years 1 to 10 of buying the armatures is $ (b) The NPV of buying the armatures from the FCF is $ (c) The initial FCF of producing the armatures (in year zero) is $ (d) The annual FCF in years 1 to 9 of producing the armatures is $ (e) The FCF in year 10 of producing the armatures is $ (f) The NPV of producing the armatures from the FCF is $ (g) The NPV of making the armatures in-house instead of purchasing them from the supplier is $ (h) Galt Motors should therefor Select alternative produce armatures in-house s this gives higher NPV. purchase armatures from the supplier
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
Consider a 2 - year forward contract on a non - dividend - paying stock. The stock is currently 1 2 0 / The riskfree rate is 5 % for all maturities. a . What is the forward price? b . What is the...
-
A bicycle manufacturer currently produces 300,000 units a year and expects output levels to remain steady in the future. It buys chains from an outside supplier at a price of $2 a chain. The plant...
-
A bicycle manufacturer currently produces 310,000 units a year and expects output levels to remain steady in the future. It buys chains from an outside supplier at a price of $2.10 a chain. The plant...
-
Currently the rate of return of the risk-free government bond is 3% while the expected rate of return on the market is 11%. Using CAPM, calculate the rate of return required for A plc who has a beta...
-
What is the clonal selection model as it applies to B cells? What becomes of the clones that are produced?
-
Today, CPUs are small chips known as __________. a. ENIACs b. Microprocessors c. Memory chips d. Operating systems
-
Implement the collapsed Gibbs sampler for the Gaussian mixture model. At each iteration in the sampler, sample the means \(\mu_{k}\) even though they are not needed (sample them from the posterior...
-
The first audit of the books of Bruce Gingrich Company was made for the year ended December 31, 2015. In examining the books, the auditor found that certain items had been overlooked or incorrectly...
-
On January 1, 2018, Essence Communications issued $600,000 of its 10-year, 10% bonds for $531,180. The bonds were priced to yield 12%. Interest is payable semiannually on June 30 and December 31....
-
The COVID-19 pandemic affected companies in the food industry in unique ways, particularly during 2020. Ruth's Hospitality Group (Ticker: RUTH) develops and operates fine dining restaurants under the...
-
QUESTION 3 1. A process involves the removal of oil and other liquid contaminants from metal parts using a heat-treat oven, which has a volume of 15,000 ft3. The oven is free of solvent vapors. The...
-
On January 1, a machine with a useful life of four years and a salvage value of $16,000 was purchased for $80,000. What is the depreciation expense for year 2 under straight-line depreciation?...
-
Samuel Davis Ltd. from the United States of America wants to export to Syarikat MMM Berhad but is concerned about the repayment capabilities of Syarikat MMM Berhad. Discuss how a commercial bank may...
-
Answer appropriately 1.propose the derivation of the engagement letter and analyzethe scope of the audit resolution that can be dissuaded together with it 2.what is the responsibility of a partner in...
-
At Peterson State High School, exam results in both Economics and Legal Studies are known to be normally distributed. The mean Economics exam result is 73 marks and the standard deviation is 8 marks....
-
Scenario You are a bookkeeper at a small manufacturing company called "Tech Gear Pro." The company specialises in producing high-quality electronic gadgets. Recently, the management has been...
-
21. Let f(x) = x+x+1. (a) Show that f-1 exists (but do not attempt to find it). Hint: Show that f is increasing. (b) What is the domain of f-12 (c) Find f-1(3).
-
Select the correct answer for each of the following questions. 1. On December 31, 20X3, Saxe Corporation was merged into Poe Corporation. In the business combination, Poe issued 200,000 shares of its...
-
In September 2008, the IRS changed tax laws to allow banks to utilize the tax loss carryforwards of banks they acquire to shield their future income from taxes (prior law restricted the ability of...
-
You own a copper mine. The price of copper is currently $1.50 per pound. The mine produces 1 million pounds of copper per year and costs $2 million per year to operate. It has enough copper to...
-
Under the assumptions that Idekos market share will increase by 0.5% per year (implying that the investment, financing, and depreciation will be adjusted as described in Problems 3 and 4) and that...
-
What are the advantages of leasing from the lessee's perspective?
-
What types of leases are capitalized by a lessee? Under what condition would a lessee not capitalize a lease?
-
From a lessee's standpoint, leases are classified as finance or operating leases. What criteria are used to identify a finance lease?
Study smarter with the SolutionInn App