Aussie Home Entertainment Pty Ltd is setting up a new franchised store in an outer suburb of Sydney. This project has an initial requirement of $261 000 for fixed assets and $27 000 for net working capital. The fixed assets will be depreciated to a zero book value over the four-year life of the project and have an estimated salvage value of $78 000. All of the net working capital will be recouped at the end of the project. The annual operating cash flow is $96 200 and the discount rate is 13%. What is the project's net present value if the tax rate is 30%?

$41 011

$45 725

$48 191

$50 880

$50 991