VML Industries needs specialized manufacturing equipment for finished plastic products to operate over the next 5years.VML industries can use a 60% bonus depreciation in year 0 combined with MACRS depreciation schedule for tax estimation on this equipment. Three brands offer the required equipment. (1) Brand 1’s purchase cost is $14K, with annual maintenance of $2.5K, and salvage value of $5K after 5 years. (2) Brand 2 sells the equipment at $18Kwith annual maintenance of $1K, and salvage value of $10K after 5 years. (3) Brand 3 sells the equipment at $12.5K with annual maintenance of $5K. VML predicts a $0 salvage value from Brand3’s equipment after 5 years, so Brand3 offers a 20% discount on the purchase price to VML (the discount does not apply to the annual maintenance).The after-tax MARR for VML Industries is 25%. The Federal tax rate is 21% and the State tax rate is 12.66%.
Question 1. Conduct an incremental IRR analysis on the after-tax cash flows of the three alternatives and answer: which brand would you recommend to VML?
25% | 0 | 1 | 2 | 3 | 4 | 5 | ||
Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | ||
Brand 1 | Purchase cost | -14 | ||||||
AMC | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | |||
Salvage | 5 | |||||||
NPV | -14 | -2 | -1.6 | -1.28 | -1.024 | 0.8192 | -19.0848 | |
Brand 2 | Purchase cost | -18 | ||||||
AMC | -1 | -1 | -1 | -1 | -1 | |||
Salvage | 10 | |||||||
NPV | -18 | -0.8 | -0.64 | -0.512 | -0.4096 | 2.94912 | -17.4125 | |
Brand 3 | Purchase cost | -10 | ||||||
AMC | -5 | -5 | -5 | -5 | -5 | |||
Salvage | 0 | |||||||
NPV | -10 | -4 | -3.2 | -2.56 | -2.048 | -1.6384 | -23.4464 |
Based on the excel attached above -
For Brand 2 we have lowest NPV cost. So it is recommended to purchase the Brand 2.
Get Answers For Free
Most questions answered within 1 hours.