Please use the given chart to answer and show work when applicable.

Adley & Isaac General Hospital is thinking about purchasing a new machine. The new machine would cost $200,000 with an additional $25,000 for installation of the machine. The machine will have a life of 5 years and will be depreciated using the straight line method. The machine can be sold for $15,000 at the end of its life. This machine is expected to produce cost savings of $40,000 the first three years and $60,000 per year after. It will take a $10,000 adjustment to net working capital if the machine is purchased. The company has a required return of 6% and is in the 35% tax bracket. Calculate the NPV of the project and determine if the company should purchase the machine.

Year	1	2	3	4	5
Cost Savings
Depreciation
EBIT
Taxes
Net Income
OCF

Year	0	1	2	3	4	5
OCF
Change in NWC
Capital Investment
Net CF