After spending $$10,200$ on client$-$development, you have just been offered a big production contract by a new client. The contract will add $$193,000$ to your revenues for each of the next five years and it will cost you $$99,000$ per year to make the additional product. You will have to use some existing equipment and buy new equipment as well. The existing equipment is fully depreciated, but could be sold for $$45,000$ now. If you use it in the project, it will be worthless at the end of the project. You will buy new equipment valued at $$34,000$ and use the $5-$year MACRS schedule to depreciate it$.$ It will be worthless at the end of the project. Your current production manager earns $$81,000$ per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $$39,000$ per year to help with the expansion. You will have to immediately increase your inventory from $$20,000$ to $$30,000.$ It will return to $$20,000$ at the end of the project. Your company's tax rate is $21\%$ and your discount rate is $15\mathrm{.}1\%.$ What is the NPV of the contract? $($Note: Assume that the equipment is put into use in year $1.)$

Calculate the free cash flows below for years $0$ through $2$: $($Round to the nearest dollar.$)$

$\backslash$table$[[-,,,$Year $1,,$Year $2],[$Sales$,$$$,$$$,,$$$,],[-$ Cost of Goods Sold,,,,,$],[$Gross Profit,$$,$$$,,$$$,],[-$ Annual Cost,,,,,$147],[-$ Depreciation,,,,,$],[$EBIT$,$$$,$$$,,$$$,],[-$ Tax,,,,,$],[$Incremental Earnings,$$,$$$,,$$$,],[+$ Depreciation,,,,,$],[-$ Incremental Working Capital,,,,,$],[-$ Opportunity Cost,,,,,$],[-$ Capital Investment,,,,,$],[$Incremental Free Cash Flow,$$,$$$,,$$$,]]$