Ivory Club is considering adding a miniature golf course to its facility. The course would cost $40,000, would be depreciated on a straight-line basis over its 4-year life, and would have a zero salvage value. The estimated income from the golfing fees would be $45,000 a year with $12,000 of that amount being variable cost. The fixed cost would be $5,000. The project will require $4,000 of net working capital, which is recoverable at the end of the project. What is the net present value of this project at a discount rate of 12 percent and a tax rate of 21 percent?

$28,412.69

$32,106.67

$26,734.16

$30,152.90