Solve the following problems in the space provided ON YOUR OWN. 1. Holliday Manufacturing is considering the replacement of an existing machine. The new machine costs $1.2 million and requires installation costs of $150,000. The existing machine can be sold currently for $185,000 before taxes. It is 2 years old, cost $800,000 new, and has a $384,000 book value. It was being depreciated under MACRS using a 5-year recovery period (use table in text on page 117) and therefore has the final 4 years of depreciation remaining. If it is held for 5 more years, the machines market value at the end of year 5 will be $0. Over its 5-year life, the new machine should reduce operating costs by $350,000 per year. The new machine will be depreciated under MACRS using a 5-year recovery period. The new machine can be sold for $200,000 net of removal and cleanup costs at the end of 5 years. An increased investment in net working capital of $25,000 will be needed to support operations if the new machine is acquired. Assume that the firm has adequate operating income against which to deduct any loss experienced on the sale of the existing machine. The firm has a 9% cost of capital and is subject to a 40% tax rate. a. Develop the relevant cash flows needed to analyze the proposed replacement. b. Determine the net present value (NPV) of the proposal. c. Determine the internal rate of return (IRR) of the proposal. d. Make a recommendation to accept or reject the replacement proposal, and justify your answer. Initial investment: Installed cost of new asset Cost of new asset _____$1.2 _____ Installation costs ____$150,000______ Total cost of new asset ___________ After-tax proceeds from sale of old asset Proceeds from sale of old asset ______$185,000 _____ Tax on sale of old asset __________ Total proceeds from sale of old asset ___________ Change in working capital ___________ Initial investment ____________ Show supplementary workings here: Calculation of Operating Cash flows New Machine Year Reduction in Operating Costs Depreciation Net Profits before Taxes Taxes Net Profits after Taxes Cash Flow 1 2 3 4 5 6 Calculation of Operating Cash flows Existing Machine Year Depreciation Net Profits before Taxes Taxes Net Profits after Taxes Cash Flow 1 2 3 4 5 6 Incremental Operating Cash Flows Year New Machine Existing Machine Incremental Cash Flow 1 2 3 4 5 6 Terminal Cash Flow: After-tax proceeds from sale of new asset Proceeds from sale of new asset _________ Tax on sale of new asset __________ Total proceeds from sale of new asset __________ After-tax proceeds from sale of old asset Proceeds from sale of old asset _________ Tax on sale of old asset _________ Total proceeds from sale of old asset __________ Change in net working capital _________ Terminal cash flow $_________ Show supplementary workings here: