I have to talk about an already performed and completed Project beijing national stadium. its budget and its cash flow analysis. Then calculate present worth of all cash flows. please help. cost US$428 million. interest %1

Table 1 Summary of the cost US$ m Percentage (%) Expenditure Capital investment Sports facilities Olympic village MPC and IBC 102 40 45 3 6.28 2.46 2.77 0.18 11.69 MV 190 Total of capital investment Operations expenditures Sports events Olympic village MPC and IBC MV Ceremonies and programs Medical services Catering Transport Security Paralympics games Advertising and promotion Administration Pre-Olympic events and coordination Other Total of operations expenditure Surplus Total Data source: BOCOG, www.beijing.2008.org, 275 65 360 10 100 30 51 70 50 82 60 125 16.92 4.00 22.15 0.62 6.15 1.85 3.14 4.31 3.08 5.05 3.69 7.69 2.46 6.22 87.33 0.98 40 101 1419 16 1625 % Table 3 Summary of the expected revenue Revenues USS m Television rights 709 TOP sponsorship 130 Local sponsorship 130 Licensing 50 Official suppliers 20 Olympic coins program 8 Philately 12 Lotteries 180 Ticket sales 140 Donations Disposal of assets Subsidies 100 Others 46 Data source: BOCOG, www.beijing 2008.org 43.63 8.00 8.00 3.08 1.23 0.49 0.74 11.08 8.62 1.23 4.92 6.15 2.83 20 80 Table 1 Summary of the cost US$ m Percentage (%) Expenditure Capital investment Sports facilities Olympic village MPC and IBC 102 40 45 3 6.28 2.46 2.77 0.18 11.69 MV 190 Total of capital investment Operations expenditures Sports events Olympic village MPC and IBC MV Ceremonies and programs Medical services Catering Transport Security Paralympics games Advertising and promotion Administration Pre-Olympic events and coordination Other Total of operations expenditure Surplus Total Data source: BOCOG, www.beijing.2008.org, 275 65 360 10 100 30 51 70 50 82 60 125 16.92 4.00 22.15 0.62 6.15 1.85 3.14 4.31 3.08 5.05 3.69 7.69 2.46 6.22 87.33 0.98 40 101 1419 16 1625 % Table 3 Summary of the expected revenue Revenues USS m Television rights 709 TOP sponsorship 130 Local sponsorship 130 Licensing 50 Official suppliers 20 Olympic coins program 8 Philately 12 Lotteries 180 Ticket sales 140 Donations Disposal of assets Subsidies 100 Others 46 Data source: BOCOG, www.beijing 2008.org 43.63 8.00 8.00 3.08 1.23 0.49 0.74 11.08 8.62 1.23 4.92 6.15 2.83 20 80