what is the npv of this project

12% is discount rate

12%

12%

Depreciation of $18,000 of 5 -year equipment using ACRS The salvage value of equipment equals 10% of the cost =$1,800.00. The firm will have to pay taxes on this income when the equipment is sold. Step 4: Pro forma income statement Equipment Requirements \begin{tabular}{||l|c|} \hline \multicolumn{1}{|c|}{ Item } & Cost (\$) \\ \hline Ball Dispensing Machine & 2,000.00 \\ \hline Tractor and Accessories & 8,000.00 \\ \hline Ball Pickup Machine & 8,000.00 \\ \hline Total & 18,000.00 \\ \hline \end{tabular} Operating Costs per Year \begin{tabular}{|l|r|} \hline \multicolumn{1}{|r|}{ Item } & Cost ($) \\ \hline Land Lease & 12,000.00 \\ \hline Water & 1,500.00 \\ \hline Electricity & 3,000.00 \\ \hline Seed \& Fertilizer & 2,000.00 \\ \hline Labor (Salaried) & 30,000.00 \\ \hline Gasoline & 1,500.00 \\ \hline Maintenance & 1,000.00 \\ \hline Insurance & 1,000.00 \\ \hline Miscellaneous & 1,000.00 \\ \hline Total & 53,000.00 \\ \hline \hline \end{tabular} Step 8: What is the NPV of this project? Step 1: Forecast Revenues: Forecasted 20,000 buckets at $3 a bucket in the first year, and rentals will grow at 750 buckets a year thereafter. The price will remain at $3 per bucket. Step 2: Forecast costs of balls and buckets: Forecasted that expenditures for balls and buckets are $3,000 initially. The cost of replacing balls and buckets will grow by 5% per year. Step 5: Forecast Increases in Net Working Capital Net working capital needs are $3,000 to start. Thereafter, NWC grows by 5% per year. Step 6: Forecast Operating Cash Flows