Revenue	5.5	Cash	6.1	IC	13
Var %	22	Investments	8.1
Var $		Receivables	7.4
Fixed $	1.4	Inventory	8.5
EBITDA		Current Assets
Dep %	1.7	PP&E	6.4
Dep $		Intangibles	5.4
EBIT		Total Assets
Interest	8.1
Tax %	37	Accounts Payable	8.2
Tax $		Notes Payable	5.7
NI		Current Liabilities
NCF		Long Term Debt	4.5
		Total Liabilities
		Shareholders Equity
		Liabilities and Equity

What is the NPV of this project? Assume the project lasts for 9 years and has an annual interest rate of 2.7%