Scenario (Value - 40 points): Proust Manufacturing Co. produces personal fitness machines.

Scenario (Value – 40 points):

Proust Manufacturing Co. produces personal fitness machines. The once successful line is no longer selling well, so the company is considering production of a new improved cardio-vascular machine. This can be done by buying needed production equipment. There is a six-month manufacturing, delivery, setup, and training delay before the equipment will be ready for production. The company wants to start producing the new cardio machine in January next year. Two options are available – lease or buy.

Buy Option – The entire purchase price of the production equipment is $650K and is due at the time of the order. The cost of capital for this purchase is 6%. Assume: (1) the equipment has no residual value at the end of the fifth year and (2) there are no taxes.

Lease Option – The total lease cost is $550K. A $25K deposit is due at the time of the order. The remaining portion of the first year’s lease payment ($85K) is due in January next year. The other four annual lease payments ($110K each) are due in January of production years 2, 3, 4, and 5. The cost of capital for leasing is 12%. Assume no taxes.

Revenue from sales of the new cardiovascular machines is expected to be:

Year 1 - $400,000Year 2 – $350,000Year 3 – $200,000Year 4 – $150,000Year 5 – 80,000 1)Calculate the net  present value of both the new purchase option and the lease option. Show all  work. Determine the best option for Proust and justify your answer. 2)You used the Excel NPV function to calculate NPV  and you got the following values: Buy – $363,562; Lease - $464,317. What did  you do wrong?3)Calculate IRR for each option.