Answer :
The NPV of buying the new lathe is -$412,428.55. This indicates that the investment is expected to result in a net loss of $412,428.55.
To calculate the NPV of buying the new lathe, we need to discount the cash flows associated with the lathe over its useful life to their present value.
The cash flows can be summarized as follows:
Initial cost: -$1,500,000
Annual savings in labor costs: $136,000
Annual operating cost: -$40,000
Sale proceeds at the end of 10 years: $540,000
Considering the 100% bonus depreciation, we can assume the entire cost of the lathe is deductible in the first year. This means that for tax purposes, the net cash flow in the first year will be the sum of the annual savings in labor costs and the salvage value:
Net cash flow in Year 1 = Annual savings in labor costs + Salvage value = $136,000 + $540,000
To calculate the NPV, we discount each cash flow to its present value and sum them up. Using a discount rate of 6% and the corporate tax rate of 21%, we can calculate the NPV as follows:
NPV = Net cash flow in Year 1 / (1 + Discount rate)^1 + (Annual savings in labor costs - Annual operating cost) / (1 + Discount rate)^1 + ... + Salvage value / (1 + Discount rate)^10 - Initial cost
Substituting the values into the equation:
NPV = ($136,000 + $540,000) / (1 + 0.06)^1 + ($136,000 - $40,000) / (1 + 0.06)^2 + ... + $540,000 / (1 + 0.06)^10 - $1,500,000
Simplifying the equation and calculating the NPV:
NPV = $676,000 / 1.06 + $96,000 / 1.06^2 + ... + $540,000 / 1.06^10 - $1,500,000
To evaluate the expression, we need to calculate the present value of each cash flow and then subtract the initial cost of $1,500,000. Let's calculate the NPV:
NPV = $676,000 / 1.06 + $96,000 / 1.06^2 + ... + $540,000 / 1.06^10 - $1,500,000
NPV = $636,792.45 + $84,484.42 + ... + $296,518.35 - $1,500,000
Evaluating the expression by summing up the present values of each cash flow and subtracting the initial cost:
NPV = $636,792.45 + $84,484.42 + ... + $296,518.35 - $1,500,000
Evaluating the expression by summing up the individual cash flows:
NPV = $636,792.45 + $84,484.42 + $74,917.94 + $66,927.53 + $59,453.11 + $52,440.63 + $45,849.80 + $39,643.53 + $33,788.82 + $28,255.13 + $23,014.21 - $1,500,000
NPV = $636,792.45 + $84,484.42 + $74,917.94 + $66,927.53 + $59,453.11 + $52,440.63 + $45,849.80 + $39,643.53 + $33,788.82 + $28,255.13 + $23,014.21 - $1,500,000
Summing up the cash flows:
NPV = $1,087,571.45 - $1,500,000
NPV = -$412,428.55
A negative value indicates a loss.
Learn more about Present value: https://brainly.com/question/30390056
#SPJ11