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 $4212 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 $279 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?

Upstate Scientific Gauges management is considering an expansion to its plant in Rochester, New York. The firm's financial analysts have already partially completed a spreadsheet for the project which is presented below. The project requires a $4212 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 $279 is also required, but $250 this investment will be recaptured at the end of the project as the inventory is sold off. The firm's 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? Year I. Incremental Operating Cash Flows II. New Working Capital Cash Flows III. Fixed Asset Cash Flows Report your answer rounded to two decimal places