The following table presents sales forecasts for Golden Gelt Giftware. The unit price is $30. The unit cost of the giftware is $20.

It is expected that net working capital will amount to 20% of sales in the following year. For example, the store will need an initial (Year 0) investment in working capital of .20 29,000 $30 = $174,000. Plant and equipment necessary to establish the giftware business will require an additional investment of $207,000. This investment will be depreciated using MACRS and a 3-year life. After 4 years, the equipment will have an economic and book value of zero. The firms tax rate is 35%. What is the net present value of the project? The discount rate is 10%. Use the MACRS depreciation schedule. (Do not round intermediate calculations. Round your answer to the nearest whole dollar amount.)

NPV =

Unit Sales Year 29,000 37,000 11,000 5,000 Thereafter