Juicetronics, a maker of juice box drinks, currently produces 200,000 batches of 100 juice boxes per...

Juicetronics, a maker of juice box drinks, currently produces 200,000 batches of 100 juice boxes per year. Each juice box needs one straw and it buys the straws from another firm, Tetra Brik, for a price of $2 per batch of 100 straws. The plant manager believes it may be cheaper to make these straws than to buy them. Direct production costs are estimated to be just $1.50 per batch. The necessary machinery would cost $150,000. The machinery would be depreciated straight-line to a zero salvage value over 10 years. After ten years, the machine would be sold for $1,000. The plant manager estimates that the operation would require additional net working capital at time 0 of $30,000. This working capital will be recovered at the end of the project. The firm pays taxes at a rate of 34% and has a 15% cost of capital. Should Juicetronics make or buy the straws?

Expert Solution

Let’s calculate net present value (NPV) of the project if Juicetronics makes the straws where saving per batch is $0.5 ($2.00 - $1.50) for 200,000 batches per year

Therefore savings per year = $0.50 * 200,000 = $100,000

NPV Calculation:

Year (t)	Value of Asset	Depreciation (straight line)D : asset/10	Salvage value	Net Working Capital (NWC)	Saving per year (($2.00 -1.50)*200,000)	Before Tax cash Flow (BTCF) = ( saving + Salvage value)	Taxable Income = (BTCF - depreciation)	Income taxes = (Taxable Income *34%)	After tax cash flow (ATCF) = (BTCF - Income tax + NWC)	PV of after tax cash flow @15%= ATCF/ (1+15%)^t
0	$150,000	N/A		-$30,000			0	0	-$180,000	-$180,000
1		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$61,826.09
2		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$53,761.81
3		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$46,749.40
4		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$40,651.66
5		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$35,349.27
6		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$30,738.49
7		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$26,729.12
8		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$23,242.72
9		$15,000			$100,000	$100,000	$85,000	$28,900	$71,100	$20,211.06
10		$15,000	$1,000	$30,000	$100,000	$101,000	$86,000	$29,240	$101,760	$25,153.52
NPV (sum of PVs)										$184,413.13

As the NPV of the project is positive ($184,413.13) therefore Juicetronics should make the straws instead of buying

jeff jeffy answered 1 year ago

Conigan Box Company produces cardboard boxes. The market is highly competitive, with boxes currently selling for...

Conigan Box Company produces cardboard boxes. The market is highly competitive, with boxes currently selling for $10 per box. Conigan's total curves are: TC = 10 + 4q + q2 where Q is measured in thousand box bundles per year. a. Calculate Conigan's profit maximizing quantity, q=??? What is the firm profit? profit=??? (please enter integers, if it's a negative number, for example, please enter -5) b. Analyze Conigan's position in terms of the shutdown condition. Should Conigan operate or...

Kiki Box Company produces cardboard boxes that are sold in bundles. The market is perfectly competitive,...

Kiki Box Company produces cardboard boxes that are sold in bundles. The market is perfectly competitive, with boxes currently selling for price of $100 per bundle. Kiki’s total and marginal cost, where Q is measured in number of bundles per year, are: TC = 2,000,000 + 0.001Q2 MC = 0.002Q Calculate Kiki’s profit maximizing quantity. Calculate total profits earned by this firm. Identify the fixed cost.

Company produces and sells 90,000 boxes of specialty foods each year. Each box contains the same...

Company produces and sells 90,000 boxes of specialty foods each year. Each box contains the same assortment of food. The company has computed the following annual costs: Cost Item Total Costs Variable production costs $630,000 Fixed production costs 470,000 Variable selling costs 180,000 Fixed selling and administrative costs 170,000 Total costs $1,450,000 Mendenhall normally charges $ 30 per box. A new distributor has offered to purchase 9,000 boxes at a special price of $ 27 per box. Mendenhall will incur...

Company produces and sells 55 comma 00055,000 boxes of specialty foods each year. Each box contains...

Company produces and sells 55 comma 00055,000 boxes of specialty foods each year. Each box contains the same assortment of food. The company has computed the following annual costs: Cost Item Total Costs Variable production costs $330,000 Fixed production costs 520,000 Variable selling costs 165,000 Fixed selling and administrative costs 160,000 Total costs $1,175,000 GarrardGarrard normally charges $ 21$21 per box. A new distributor has offered to purchase 5 comma 5005,500 boxes at a special price of $ 17$17 per...

A mail-order house uses 15,950 boxes a year. Carrying costs are 69 cents per box a...

A mail-order house uses 15,950 boxes a year. Carrying costs are 69 cents per box a year, and ordering costs are $100. The following price schedule applies. Number of Boxes Price per Box 1,000 to 1,999 $1.40 2,000 to 4,999 1.30 5,000 to 9,999 1.20 10,000 or more 1.15 a. Determine the optimal order quantity. (Round your answer to the nearest whole number.) b. Determine the number of orders per year. (Round your answer to 2 decimal places.)

A mail-order house uses 18,000 boxes a year. Carrying costs are 60 cents per box a...

A mail-order house uses 18,000 boxes a year. Carrying costs are 60 cents per box a year, and ordering cost are $96. the folling price schedule applies. Number of boxes Price per box 1,000 to 1,999 $1.25 2,000 to 4,999 1.20 5,000 to 9,999 1.15 10,000 or more 1.10 A. What is the maximum level of inventory the company would have to plan for? B. what is the average level of inventory the company would have to plan for? C....

. A perfect “Tequila Sunrise” requires 100 grams of tequila per 2 parts of orange juice...

. A perfect “Tequila Sunrise” requires 100 grams of tequila per 2 parts of orange juice (fresh squeezed). pt is the price of 100 grams of tequila and po is the price of an orange. Ingrid’s budget for drinks is $100 (she wants to spend the entire $100). How many Tequila Sunrises will Ingrid consume? (Illustrate your answer with a graph.)

Friday Night, Inc. manufactures high-quality 5-liter boxes of wine which it sells for $14 per box....

Friday Night, Inc. manufactures high-quality 5-liter boxes of wine which it sells for $14 per box. Below is some information related to Friday Night's capacity and budgeted fixed manufacturing costs for 2019: Budgeted Fixed Days of Hours of Denominator-Level Manufacturing Production Production Boxes Capacity Concept Overhead per Period per Period per Day per Hour Theoretical capacity $2,500,000 362 22 300 Practical capacity $2,500,000 310 16 250 Normal capacity $2,500,000 310 16 175 Master budget capacity $2,500,000 310 16 200 Production...

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...

Question