I want to schedule the financial plan for the business organization project with a capital of 50,000 dollars

Such a table so that the capital is 5000 dollars and the financial return is more

Cash Flow Assumptions Sheet of Costs File Business Name: Proposed Cash Flow Statement for Year: \begin{tabular}{|l|c|l|} \hline Breakeven analysis (BEV) & \multicolumn{2}{|c|}{ fixed costs/ (unit selling price per unit - vari } \\ \hline Total FC all the year & 0 & get info from table \\ \hline Total VC all the year & 0 & get info from table \\ \hline Units Expected to Sell & & define it by yourself \\ \hline VC Per Unit (Total VC/Unitis Expected to Sell) & & use the formula \\ \hline Unit Selling Price (OMR) & & define it by yourself \\ \hline BEV = Fixed Costs / (Unit Selling Price - Variable Costs Per Unit) & & use the formula \\ \hline \end{tabular} Cash Flow Assumptions Sheet of Costs File Business Name: Proposed Cash Flow Statement for Year: \begin{tabular}{|l|c|l|} \hline Breakeven analysis (BEV) & \multicolumn{2}{|c|}{ fixed costs/ (unit selling price per unit - vari } \\ \hline Total FC all the year & 0 & get info from table \\ \hline Total VC all the year & 0 & get info from table \\ \hline Units Expected to Sell & & define it by yourself \\ \hline VC Per Unit (Total VC/Unitis Expected to Sell) & & use the formula \\ \hline Unit Selling Price (OMR) & & define it by yourself \\ \hline BEV = Fixed Costs / (Unit Selling Price - Variable Costs Per Unit) & & use the formula \\ \hline \end{tabular}