Construction and Equipment		$10,500,000
Land Purchased 10 years ago		$500,000
Current market value today		$1,000,000
Feasibility Study		$75,000
Forecast visits per year		35,000
Revenue per visit		$200
Supply cost per visit		$67
Total labor cost		$1,750,000
Annual Inflation		3.00%
Hospital corporate cost of capital		8.00%

Using this data, construct a 5-year capital budget for the project. What is the NPV for the project?