Year	0	1	2	3	4	5	6	7
Initial Investment	-10,000,000
Sales		3,895,000						3,895,000
Variable costs		500,000					500,000
Fixed costs				400,000				400,000
Depreciation		1,380,262	1,333,587
Pretax profit
Taxes (at 35%)		0	0	0	0	0	0	0
Profit after tax		0	0	0	0	0	0	0
Cash flow from operations		1,380,262	1,333,587	0	0	0	0	0
Real Discount rate		10.00%
Present value of cash inflows		2,356,922
Net Present value		-7,643,078