Jones Manufacturing Co. produces personal fitness machines. After five years, the once successful line is no...

Jones Manufacturing Co. produces personal fitness machines. After five years, the once successful line is no longer selling well, so the company is considering production of an improved line of machines incorporating new computer technology. 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 line of fitness machines in January next year. Two options are available – lease or buy.

Buy Option – The entire purchase price of the production equipment is $700K and is due at the time of the order. The cost of capital for this purchase is 8%. 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 $600K. A $50K deposit is due at the time of the order. The remaining portion of the first year’s lease payment ($70K) is due in January next year. The other four annual lease payments ($120K each) are due in January of production years 2, 3, 4, and 5. The cost of capital for leasing is 18%. Assume no taxes.

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

Year 1 - $600,000

Year 2 – $500,000

Year 3 – $300,000

Year 4 – $200,000

Year 5 – $100,000

Calculate IRR for each option?

Solutions

Expert Solution

1. Buy Option
	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5
Cash outflow	-$700,000
Cash inflow		$600,000	$500,000	$300,000	$200,000	$100,000
PV @ 8%		$555,556	$428,669	$257,202	$158,766	$79,383	(Formula: cash flow / (1+0.08)^Number of years

Sum of PV	$1,479,576
Initia Outlay	-$700,000
NPV	$779,576
IRR	58%	(Furmula in excel: IRR(C4:H5)

2. Lease Option
	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5
Cash outflow	-$50,000	-$70,000	-$120,000	-$120,000	-$120,000	-$120,000
Cash inflow		$600,000	$500,000	$300,000	$200,000	$100,000
PV inflow @ 18%		$555,556	$428,669	$257,202	$158,766	$79,383	(Formula: cash flow / (1+0.08)^Number of years
PV outflow @ 18%	-$50,000	-$59,322	-$86,182	-$73,036	-$61,895	-$101,695

Sum of inflow PV	$1,479,576
Sum of outflow PV	-$432,129
NPV	$1,047,447
IRR	26%	(Furmula in excel: IRR(C4:H5)

keosha answered 1 year ago

Next > < Previous

Related Solutions

A personal fitness company produces both a deluxe and a standard model of a smoothie blender...

A personal fitness company produces both a deluxe and a standard model of a smoothie blender for home use. Selling prices obtained from a sample of retail outlets follow. Retail Outlet Model Price ($) Deluxe Standard 1 39 27 2 39 28 3 45 35 4 38 30 5 40 30 6 39 34 7 35 29 (a) The manufacturer's suggested retail prices for the two models show a $10 price differential. Use a 0.05 level of significance and test...

Smith agrees to pay Jones $13,207 after ten years in exchange for Jones paying Smith $1,000...

Smith agrees to pay Jones $13,207 after ten years in exchange for Jones paying Smith $1,000 at the beginning of each year for ten years. Just after the 6th payment, Jones decides he cannot continue payments and offers Smith the following three alternatives: 1. Stop payments. Smith pays Jones $8,500 at the end of the original ten-year period. 2. Stop payments. Smith pays Jones $7,000 now and closes the transaction. 3. Continue payments, but at $500 per year. Smith pays...

The following information relates to a manufacturing company that produces special machines made by order. •The...

The following information relates to a manufacturing company that produces special machines made by order. •The company has 3 outstanding jobs: Job A320, Job A321, and Job A322. •$180,000 worth of materials (direct and indirect) were purchased on credit. •Materials costing $135,000 were sent to the manufacturing plant floor. $50,000 were issued to Job A320 and $10,000 to Job A321 and $60,000 to Job A322, $15,000 of indirect materials were issued. •Total payroll for the period was $82,000. Job A320...

A manufacturing company produces three products. All products need to be processed on machines. For the...

A manufacturing company produces three products. All products need to be processed on machines. For the production times, product 1 uses 15 minutes per unit, product 2 uses 17 minutes per unit and product 3 uses 20 minutes per unit. The total regular machine time is 2500 minutes per day. The daily demand of product 1 is between 150 to 200 units and that of product 2 is no more than 55 units and that of product 3 is no...

1. Jones Manufacturing is a newly established company that produces and sells components of electrical fixtures...

1. Jones Manufacturing is a newly established company that produces and sells components of electrical fixtures Currently, it has an opportunity to invest $1,000,000 in the equipment needed to produce plastic fixtures for kitchen use. If the company decides to sell kitchen fixtures, it has reason to believe that it can generate the following profit stream during a six-year life cycle for kitchen fixtures. End of Year Profit 1 $ 10,000 2 100,000 3 500,000 4 600,000 5 400,000 6...

. A company selects three washing machines from their manufacturing line for quality testing. Call these...

. A company selects three washing machines from their manufacturing line for quality testing. Call these three washing machines A, B and C. Each washing machine can be of high quality (suitable for sale), medium quality (requires some rework) or low quality (will be scrapped). [5 points each] a. List the elements of the sample space. You need to consider that each washing machine might be of each quality type and don’t forget to include all three washing machines. b....

Shoney Video Concepts produces a line of videodisc players to be linked to personal computers for...

Shoney Video Concepts produces a line of videodisc players to be linked to personal computers for video games. Videodiscs have much faster access time than tape. With such a computer/video link, the game becomes a very realistic experience. In a simple driving game where the joystick steers the vehicle, for example, rather than seeing computer graphics on the screen, the player is actually viewing a segment of a videodisc shot from a real moving vehicle. Depending on the action of...

After your successful engagement to develop privacy and personal data protection strategies for DAS, you have...

After your successful engagement to develop privacy and personal data protection strategies for DAS, you have been engaged by the Department of Health (DoH) to advise on the development of privacy and data protection for CovidSafe users. DoH expect up to 16 million Australian mobile users to download and use this app. DoH have announced that they will be using a major U.S. based public cloud provider to host the CovidSafe data, but claim that the data will always be...

Consider a manufacturing line with 3 robotic machines used to create a widget. Each robotic machine...

Consider a manufacturing line with 3 robotic machines used to create a widget. Each robotic machine either performs (P) perfectly or creates a (D) defect. Denote the outcome of the widget by creating 3-tuples of P's and D's. 1) Find the sample space S. 2) Find the event A that at least one robotic machine created a defect (D). 3) Find event B that all three robotic machines performed the same way. 4) Are the events A and B mutually...

31 The Kamloops Outdoors Corporation, which produces a highly successful line of summer lotions and insect...

31 The Kamloops Outdoors Corporation, which produces a highly successful line of summer lotions and insect repellents and sells them to wholesalers, has decided to diversify in order to stabilize its sales throughout the year. A natural area for the company to consider is the production of winter lotions and creams to prevent dry and chapped skin. After considerable research, the company has developed a winter products line. However, because of the conservative nature of company management, the president has...

Subjects