YEAR $012345$

Sales $137,541\mathrm{.}00137,541\mathrm{.}00137,541\mathrm{.}00137,541\mathrm{.}00137,541\mathrm{.}00$

Cost of Goods $68,626\mathrm{.}0068,626\mathrm{.}0068,626\mathrm{.}0068,626\mathrm{.}0068,626\mathrm{.}00$

S&A $30,000\mathrm{.}0030,000\mathrm{.}0030,000\mathrm{.}0030,000\mathrm{.}0030,000\mathrm{.}00$

Depreciation $21,725\mathrm{.}0021,725\mathrm{.}0021,725\mathrm{.}0021,725\mathrm{.}0021,725\mathrm{.}00$

Investment in NWC $1,183\mathrm{.}00577\mathrm{.}00577\mathrm{.}00577\mathrm{.}00577\mathrm{.}00577\mathrm{.}00$

Investment in Gross PPE $108,625\mathrm{.}00$

The firm has a capital structure of $35\mathrm{.}00\%$ debt and $65\mathrm{.}00\%$ equity. The cost of debt is $10\mathrm{.}00\%,$ while the cost of equity is estimated at $13\mathrm{.}00\%.$ The tax rate facing the firm is $40\mathrm{.}00\%.($Assume that you can't recover the final NWC position in year $5.$ i$.$e$.$ only consider the change in NWC for each year$)$

What is the NPV of the project? $($Hint: Be careful about rounding the WACC here!$)$

Submit

Answer format: Currency: Round to: $2$ decimal places.