Q5 Revenues Cost of Goods Sold Gross Profit Selling, General and Admin Depreciation EBIT Income tax (35%) Incremental Earnings Capital Purchases Changes to NWC Year 0 -280,0 00 Year 1 140,00 0 Year 2 440,00 0 -70,00 220,00 0 0 Year 3 440,00 0 -11,40 0 3990 220,00 0 70,000 220,00 220,00 175,00 0 0 0 -6400 6400 6400 6400 Year 4 350,00 0 -5,00 75,000 75,000 75,000 0 175,00 0 -48,51 -48,51 138,60 138,60 93,600 0 0 0 0 -32,76 0 -7410 90,090 90,090 60,840 -5,000 -5,000 -5,000 -5,000 A garage is installing a new "bubble-wash" car wash. It will promote the car wash as a fun activity for the family, and it is expected that the novelty of this approach will boost sales in the medium term. If the cost of capital is 10%, what is the net present value (NPV) of this project? Show all calculations.

A garage is installing a new "bubble-wash" car wash. it wat promote the car wash as a fun activity for the tamily. and it is expected ithat the novelty of this appeoach wil boost sales in the medium term. it the cost of captal is 10S, what is the net presert value (NPV) of inis project? Show alt calculations