Upstate Scientific Gauges management is considering an expansion to its plant in Rochester, New York. The firms financial analysts have already partially completed a spreadsheet for the project which is presented below.

The project requires a $4973 investment in new fixed assets which is expected to result in an after-tax disposal cash flow of $852 at the end of the project. An investment in Net Working Capital of $276 is also required, but $250 this investment will be recaptured at the end of the project as the inventory is sold off. The firms WACC = 10%. Your task is to complete the project analysis. (Hint: complete the spreadsheet using the available information.)

What is the NPV of the Upstate Scientific Gauges project?