Give the financial analysis of this project

\begin{tabular}{|c|c|c|c|c|} \hline Input Data O\& G & Input Data Real Estate & Input Data Industrial & & \\ \hline & & Comatry / Macres Lipputs & & \\ \hline Taxes & & 10.00m. Jreve & & \\ \hline \begin{tabular}{|l|l|} Phise Sum \\ Ave Lutour Cont \\ \end{tabular} & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & 100san & \\ \hline & & & & \\ \hline & & 7 & & \\ \hline & & & & \\ \hline & & 1 & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & 1 & & \\ \hline & & + & & \\ \hline & mation & & & \\ \hline & & - & & \\ \hline & & . & & \\ \hline \end{tabular} \begin{tabular}{|l|lr|l} \hline in Millions & t=0 & T+1 \\ \hline Receivable & - & & \\ \hline Payable & - & 235,00 & - \\ \hline Plant \& Equipement Acquisition & & & \\ \hline Interest Paid ( 8\%) & - & 135,00 & - \\ \hline Proceeds from Loans & & & \\ \hline Repayment of Loans & - & 100,00 & - \\ \hline Proceeds for shareholders & & - & \\ \hline Dividends Paid / Grants Received & - & - \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline & T+2 & T+3 & T+4 & T+5 & T+6 & T+7 & T+8 & T+9 & T+10 \\ \hline 50,00 & 50,00 & - & 20,00 & . & 20,00 & -5 & -4 & =3 & \\ \hline & 10,00 & 10.00 & 10.00 & - & -5 & 4 & -3 & -2 & -1 \\ \hline & - & - & - & - & - & - & - & - & -1 \\ \hline 18,00 & 18,00 & 18,00 & 18,00 & 18,00 & 18.00 & 18,00 & 18,00 & 18,00 & 18,0 \\ \hline & - & - & - & - & & & & & \\ \hline 25,00 & 25,00 & 25.00 & 25,00 & 25,00 & 25.00 & 25,00 & 25,00 & 25,00 & 25,00 \\ \hline & . & . & . & . & . & . & - & . & . \\ \hline & - & - & 1= & 10.00 & 10.00 & 10.00 & 10,00 & 10.00 & 100 \\ \hline \end{tabular}