Question 2 (10 marks) Mellon Manufacturing is considering the replacement of an existing machine. The new machine costs $1.75 million and requires installation costs of $365,000. The existing machine can be sold currently for $275,000 before taxes. it is 3 years old, cost $900,000 new, and has a remaining useful life of 5 years. It was being depreciated under MACFS using a 7-year recovery period (see Table 4.2 below) and therefore has the final 5 years of depreciation remaining. If it is held for 5 more years, the machine's market value at the end of year 5 will be $0. Over its 7-year life, the new machine should reduce operating costs by $400,000 per year. The new machine will be depreciated under MACRS using a 7 -year recovery period. The new machine can be soid for $325,000 net of removal and cleanup costs at the end of 7 years. An increased investment in net working capital of $65,000 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 an 8% cost of capital and is subject to a 30% tax rate. a. Determine the initial investment for the new asset. (3 marks) b. Calculate the operating cash flows of the new machine, the operating cash flows of the existing machine and the incremental operating cash flow. ( 8 marks) c. Calculate the terminal cash flow ( 3 marks) d. Determine the net present value (NPV) of the proposal. (2 marks) e. Determine the internal rate of return (IRR) of the proposal. ( 2 marks) f. Make a recommendation to accept or reject the replacement proposal and justify your answer. (2 mark) TABLE 4.2 Rounded Depreciation Percentoges by Recovery Yeor Using MACRS for First Four Property Classes