Suppose we are thinking about replacing an old computer with a new one. The old one cost us $1,640,000; the new one will cost, $1,975,000. The new machine will be depreciated straight-line to zero over its five-year life. It will probably be worth about $420,000 after five years. The old computer is being depreciated at a rate of $344,000 per year. It will be completely written off in three years. If we don't replace it now, we will have to replace it in two years. We can sell it now for $540,000; in two years, it will probably be worth $156,000. The new machine will save us $368,000 per year in operating costs. The tax rate is 24 percent, and the discount rate is 11 percent. a-1. Calculate the EAC for the the old computer and the new computer. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.) a-2. What is the NPV of the decision to replace the computer now? (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline Marginal Tax Rate & 24% & & & & \multicolumn{3}{|c|}{ (Sales-Costs)*(1-Itau)+Depreciation*Itau } \\ \hline Required Return & 11% & & & \begin{tabular}{l} OCF= \\ After-tax Salvage= \end{tabular} & \multicolumn{3}{|c|}{\begin{tabular}{l} (Sales-Costs)*(1- ( tau)+Depreciation* \ tau \\ Pre-tax Salvage-(Pre-tax Salvage-Book Value)*|ta \end{tabular}} \\ \hline old & & new & & & & & \\ \hline Year 1 & 344,000.00 & Year 1 & 395,000.00 & & & & \\ \hline Year 2 & 344,000.00 & Year 2 & 395,000.00 & & & & \\ \hline Year 3 & 344,000.00 & Year 3 & 395,000.00 & & & & \\ \hline \multirow[t]{4}{*}{ bk value in year 4} & 608,000.00 & Year 4 & 395,000.00 & & & & \\ \hline & & Year 5 & 395,000.00 & & & & \\ \hline & & & & & & & \\ \hline & old & & & & & & \\ \hline & & & & & & & \\ \hline Year & 0 & 1 & 2 & 3 & & & \\ \hline OCF & & 82,560.00 & 82,560.00 & 82,560.00 & & & \\ \hline \multicolumn{8}{|l|}{-NCS } \\ \hline -Change in NWC & (540,000.00) & & & & & & \\ \hline Termnial Cash Flow & & & & 118,560.00 & & & \\ \hline CFFA & (540,000.00) & 82,560.00 & 82,560.00 & 201,120.00 & & & \\ \hline NPV & (251,556.86) & & & & & & \\ \hline Annuity Factor & 2.44 & & & & & & \\ \hline \multirow[t]{4}{*}{ EAC } & (102,940.36) & & & & & & \\ \hline & & & & & & & \\ \hline & & & & & & & \\ \hline & new & & & & & & \\ \hline Year & 0 & 1 & 2 & 3 & 4 & & \\ \hline OCF & & 374,480.00 & 374,480.00 & 374,480.00 & 374,480.00 & 374,480.00 & \\ \hline- NCS & (1,975,000.00) & & & & & & \\ \hline \multicolumn{8}{|l|}{-Change in NWC } \\ \hline Terminal Cash Flow & & & & & & 319,200.00 & \\ \hline CFFA & (1,975,000.00) & 374,480.00 & 374,480.00 & 374,480.00 & 374,480.00 & 693,680.00 & \\ \hline NPV & (401,530.82) & & & & & & \\ \hline Annuity Factor & 3.70 & & & & & & \\ \hline EAC & (108,642.32) & & & & & & \\ \hline \end{tabular}