The Sweetwater Candy Company would like to buy a new machine that would automatically dip chocolates. The dipping operation is currently done largely by hand. The machine the company is considering costs $150,000. The manufacturer estimates that the machine would be usable for five years but would require the replacement of several key parts at the end of the third year. These parts would cost $9,600, including installation. After five years, the machine could be sold for $7,000.

The company estimates that the cost to operate the machine will be $7,600 per year. The present method of dipping chocolates costs $36,000 per year. In addition to reducing costs, the new machine will increase production by 8,000 boxes of chocolates per year. The company realizes a contribution margin of $1.15 per box. A 13% rate of return is required on all investments.

The total annual net cash inflows that will be provided by the new dipping machine is $37,600.

Compute the new machines net present value. (Any cash outflows should be indicated by a minus sign. Round discount factor(s) to 3 decimal places and intermediate calculations to nearest dollar amount.) Purchase of Machine Annual net cash inflows Replacement parts Salvage value of machine Total Cash Flows= Discount factor (13%) Please show as a table from Now to Years 1-5