5 Joanette, Inc. is considering the purchase of a machine that would cost $410,000 and would last for 5 years at the end of which the machine would have a salvage value of $11,000 The machine would reduce labor and other couts by $100,000 per year. Adicional working capital of $3,000 would be needed immediately, all of which would be recovered at the end of 5 years. The company reques a minimum pretax return of 13% on all investment projects, anore income taxe) Click here to view Exhibit 138.1 and Exhibit 130-2 to determine the appropriate discount factors) using the tables provided. The tables are provided below Required: Complete the table below and determine the net present value of the project (Negative amount should be indicated by a minus sign. Round your intermediate calculations and final answer to the nearest whole dollar amount. Input your answers for Discount Factor" to 3 decimal places.) Year Now 1-5 Initial investment Working capital Annual net cash flow Salvage value Total cash flows Discount factor Present value of cash flows Net present value OD VAD CWO GOLD 010 O O O 03050 O O O O O O OD DIOR 2 025 / 0.42 ORE ON OOOOO DOMA 0.00 0.00 012 071 012 06 00410600600O O 0504050 4 50120220006 06130572 04 04980446 14U044 22 0.7114 OM 073 0621 0167041 0497044 640) 300001 07070705 000 400 042 04 30 OTO 03022 MO 060040511040404 0.400 0000 001 0206 07 08 077 07237 011 06) 500 00 00 00 004 0.3 0 0 0 0 2 000024070 0704 O 0.03 0045 0.0 0.544 500 400 474 699 00 0204 OM 0241 025 0.03 04 14 OTHA 10 0.6 0.6M 05 00 00 0.472 0.2 0.2 0.20 0.20 0.2 0.22 0.200 0101 ON 0162 019 11 0.650 0.50 0.527 0475 000 0.00 0.00 0.21 0.2307 0215019501 ot OTO GO 12 0.6 0.5570497 0.444 0.37 0.750 0.310 0.200022 0.2 0.2007 O 052 01310024112 0002 0.000000 0.601 0.50 0469 0415 0:36 0.125 0.290 0.2 0.229 0.200 010 OS 010 14 000 000 007 000 000 0095 14 050505 040 0.3 0.30 0.299 0.23 0.23 0.205 0151 0100 011 OS om 0.00 0.00 0 0000 002 0055 000 0044 0.556 0.481 0011 0.362 0.75 0.275 020 0.209 O 0100 0140 0123 000 000 000 00 00 005700510045 0040 00 10 0.534 045 0.394 0.19 0.22 0.22 0.21 0188 0141 01230107 00000071 0020054 000042 0.000000 17 0.51 0.436 0.371 0.31 0270 231 0198 01/0 016 0125 000 0000 0000 0000 0052 0045 0.003 004 0030 0026 0.003 18 0491 0.45 0.350 0296 0.250 0.212 010 013 010 01 0005 0.001 0.000 0.00 0.05 004 0.0333 032 0026 002 007100m 19 0.475 0.396 0.331 07770232 0194 0164 0098 0.03 0.00 0.060 0051 000 003 00 0027 0.003 0020 000 W 20 0.456 0377 0312 0.25% 0.215 0178 0149 0124 0.104 0.07 0.073 0.061 00510041 0.037 0.01 0.025 0.022 0.04 0000 000 21 0.439 0.359 0294 0.2420199 0164 0135 0.112 0.093 007 0064 0.053 004 0037 0.031 0026 0022 0.018 001500130 on 0009 22 0.422 0.342 0278 0225 0.134 0150 0123 0.101 0.03 0068 0.056 0046 0038 0.032 0.025 0.022 0.018 001 000 000 0009 0.007 23 0.4060.326 0262 0.211 0170 0128 0.091 0.074 0.000 0.019 0.000 0.033 0027 0.022 0.01 0.015 0.012 0.010 0000 0.00 0.005 24 0.990 0.310 0247 0.197 0158 0.126 0.02 0.082 0006 0.053 0.043 0035 0.028 0.023 0.019 0045 0.003 000 0.000 0.007 0.006 0.005 25 0.375 0295 0.223 0.154 016 0:116 0.002 0.074 0059 0.007 0.038 0.0300024 0020 0.046 0013 0.01 0.009 0.007 0.006 0.005 0.004 0135 0.361 0.281 0.220 0.172 0.106 0009 0.007 0006 0.005 0004 0.003 0084 0.006 0.053 0042 0033 0026 0.021 0.01 0.011 oon 27 0.3470268 0207 0161 0125 0.098 0076 0.060 0.007 0.037 0.029 0.023 0.015 001 0.0110.003 0.007 0.006 0005 0.004 0.003 0.002 28 0.333 0.255 0.196 0.150 0116 0.090 0069 0.054 0-012 0.033 0.026 0.0200.0160.012 0.01 0.008 0006 0.005 0,004 0.003 0.002 0.002 29 0.321 0243 0:185 0141 0107 0.0820063 0.048 0.037 0.029 0022 0.01 0.014 0.01 0.008 0.005 0005 0.004 0.003 0.002 0.002 0.002 30 0.308 0.231 0174 0131 0.09900750.057 0044 0.033 0.026 0.020 0.0150012 0.009 0.007 0.005 0.004 0.003 0.003 0.0020002 0.001 0.008 0.005 0004 0.003 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.000 40 02080142 0097 0.067 0.0450.0320022 0.0150011 012 GD 150 LOOKS 6D i SEE ODE CSP WE CO ES 1 Pod ME 2005 1908 CCB m + 0952 090 w GOOOOO 2 1 tha 3 272 2613 2620 154 15 16 257 25 24 + 216 2106 3.0 20 2001 2000 1240 10 1100 291 292 2 2 2 2 2 2 2004 &212 4300 101605257 11 12 13 102 2025 2026 2023 20 6 520 som 4912 4267 400 4201 2007M315 314 316 317 310002 7 6002 50 460 470 454 404 40 4000 3302 306 30 1500 101 111 6733 6. 6.210 400 4 is 44:3420140713726 1915 13 9 745 602 6.575 620 595 5 528 52 491 2045 443 4000 1673 10 10 10 3.1 2722 2000 704 6105 55650545215 500 4100 4442 404 12 10 11 0.700 3306 7 7490 2119 6. NOS 66 207 208 56075450 5234564468447 5 17 17 12 86 34 790 7536 2.1 6.1 6.492 69 599 5660 A 5197 46 40 427 401 15 16 17 394 3358 2904 2100 6750 644 622 5.542 558353125 4900 47 453 43420105350 1 10 56.890 9295 5245 24 73576962 6628 6302600257 SM 52295003 48 40 402 4205 40 102 103 15 11 10.3809712 90 76067191 6. 6402643 5.84755755224 5092 48 467 444315 400 16 71652 30 R 10.06 9.47 3851 7827379 69 6604 6205 5554 5.60 545 52 493 4730 456 457 458 4083 1 17 12.158 71 270 10.47793 902 3544 80222549 200 67296373 60475749 5.4755222 4990 475 456 442 4050 150 18 12.059 11690 10100599,372 756 2012702 7.250 6.500 646768553452735043008 449 420 40001521 19 13034 12.085 11158 10069601 8.365 2839 2.366 6905 6.506198 5877 5594 5.65070 450 4635 442 426 4571 20 13590 1246211470 10.594 9.818 509 357903 7469 7025 6623 6259 5929 5628 5.33 5101 40 457 44604279410 21 14.029 12.821 1.764 295 8649 8075-7562 702 10.336100179292 6687 6312 5.973 Seas 5384 5127 48314675 4.06429241 22 14451 31 3000 1201211061 8.772 176 10.201 9412 7645 2120 67438.359 6011 5.65 540 5509 4.909 4o 4480 4302 400 23 43139 9580 157 13 489 12.303 1127210371 4925470344431 8.8838.2667718 7230 6.792 6.299 GO 5723 54325167 492 473 4507 4310 433 2901 24 3985338 2784 2283 6835 6.434 60735745 5451 5182 15 247 13.799 12.550 11459 10.529.9707 4514432442 1900 25 15.622.094 12783 1654 10.675 9.823 90778422784373306873 6.4646097 5.750 5.467 5.995494 4721 3984 57835.00 5.206 455647264520 4320 4151 26 9561 15.983 14375 3.003 71826 10.8109.929 8.438 789673726906 6491 6118 6136 5798549252154964 4734 4524 433241543994 27 16.330 1460 211 197 10 935 10.027 9237 8.548 29437409 6.935 654 399 28 16.66.898 3.405 12137 11051 10.156 9307 3602 7934 74116 961 6534 5152 5.890 5.502 5.2234970 473945284335 4157 29 16.984 15.541 13591 12 278 1158 101589370 8.650 8.022 740 6.933 6.5516665820 5.50 5229 4975 476 4.531 4.337 4559395 30 1729215372 3.765 12.00910258102349.4278.694 8055 74967003: 6566 617 58295.517 5235 497947564534 439 40 399 6642 6233 58715518 5258499747604544 434749663991 40 1979312159 15.046 3.332119251075797793951 8.244 76347105 0553