Calculate the NPV for the following capital budgeting proposal: $200,000 initial cost, to be depreciated straight-line over 5 years to an expected salvage value of $15,000, $85,000 additional annual revenues, $15,000 additional annual expense, $80,000 additional investment in working capital, and 10% cost of capital.