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 $$4184$ investment in new fixed assets which is expected to result in an after$-$tax disposal cash flow of $$852$ at the end of the project. An investment in Net Working Capital of $$265$ is also required, but $$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

$\backslash$table$[[0,1,2,3,4$