You are considering the following project. What is the NPV of the project?

WACC of the project: 0.10

Revenue growth rate: 0.05

Tax rate: 0.40

Revenue for year 1: 13,000

Fixed costs for year 1: 3,000

variable costs (% of revenue): 0.30

project life: 3 years

Economic life of equipment: 3 years

Cost of equipment: 20,000

Salvage value of equipment: 4,000

Initial investment in net working capital: 2,000

Answer is -2675.52, but I need to understand how to get there.