SQLite Sports is considering adding a miniature golf course to its facility. The course would cost $133,526, would be depreciated on a straight line basis over its 5-year life, and would have a zero salvage value.
The estimated income from the golfing fees would be $73,833 a year with $22,716 of that amount being variable cost.
The fixed cost would be $11,161. In addition, the firm anticipates an additional $12,003 in revenue from its existing facilities if the golf course is added. The project will require $3,059 of net working capital, which is recoverable at the end of the project.
What is the net present value of this project at a discount rate of 8.4 percent and a tax rate of 35 percent?