Need:

1- NPV

2- ROI

3- Required capital estimated payback period

M Moth Month Month M M Moto Mon Month th Month Month Mata Cost Develomento Depoutant Molto Maret Los cost Serenisch Tatil Deco Co 5.000 3. O 12.000.00 5000.00 5.000.00 30.000.00 50-500.00 7 20.000,00 10.000.00 5.000.00 11 12 2.500.00 1.500.00 5.000.00 1,400 1.500.00 500000 39.00 1.000 So00 ET Rent Pero Mar Car con Marketing Ves Accountant Total Cost 35.26.00 18.000.00 60,000.00 3.449.00 3,000.00 1,200.00 145,43 00 2.500.00 1.800.00 5.000.00 100.00 250.00 100.00 9.650.00 2.500.00 1.500.00 5,000.00 200.00 25000 100.00 9.650.00 00006 2.500.00 1.900.00 5.000.00 200.00 250.00 100.00 9.650.00 2.700.00 1,500.00 5,000.00 100.00 250.00 100.00 9.850.00 2.35 1.500.00 5.000.00 240.00 250.00 100.00 9,925.00 2.377.00 1.500.00 5.000.00 192.00 250.00 300 DO 10.039.00 3.126.00 1.500.00 5.000.00 14.00 250.00 10000 15,130.00 3.2020 1.500.00 5.000.00 121.00 250.00 3000 10.255.00 3.618.00 1.10000 5,000.00 72.00 250.00 100.00 10.547.00 15 250.00 100 DO 29.650.00 00 250.00 10000 10,000 250.00 100.00 10.712.00 17 12 19 20 Reve 65.00 170.00 OCTO 6, 19617120 44123 2016100 208.436 31 5.000.00 5 600.00 3.000.00 2. 15.000.00 cony SUV Limousine Total Revenue Protect Carrative Prol COTT 000 9.00.00 163000 280.00 22.360.00 5.500 00 7000.00 3,300.00 2400 18.200.00 ESS 11.900 4,000.00 19, 20100 4320 4147 31,24750 4.000.00 M89120 483153 49766 41.099 4.840.00 47 3314 $21.92 53.72433 5 324.001 52.20625 58015 7,165 71,041.26 55,91 6.442.04 TOOS 21 307384 10.1194 122.14069 11111 OOO 5856.40 71219 543071 9.63 34.676 31 261.9 1446 7.781 23 12.10142 171,878.27 72480 20247826 RS 140.17 233.6924 222, 149.00 27,82400 IN 24 24 TE TO EN EE PEZ PITE TEET 2417983131 6.610 . PSE 8024 28 NPV Roi Required capital estimated pack period M Moth Month Month M M Moto Mon Month th Month Month Mata Cost Develomento Depoutant Molto Maret Los cost Serenisch Tatil Deco Co 5.000 3. O 12.000.00 5000.00 5.000.00 30.000.00 50-500.00 7 20.000,00 10.000.00 5.000.00 11 12 2.500.00 1.500.00 5.000.00 1,400 1.500.00 500000 39.00 1.000 So00 ET Rent Pero Mar Car con Marketing Ves Accountant Total Cost 35.26.00 18.000.00 60,000.00 3.449.00 3,000.00 1,200.00 145,43 00 2.500.00 1.800.00 5.000.00 100.00 250.00 100.00 9.650.00 2.500.00 1.500.00 5,000.00 200.00 25000 100.00 9.650.00 00006 2.500.00 1.900.00 5.000.00 200.00 250.00 100.00 9.650.00 2.700.00 1,500.00 5,000.00 100.00 250.00 100.00 9.850.00 2.35 1.500.00 5.000.00 240.00 250.00 100.00 9,925.00 2.377.00 1.500.00 5.000.00 192.00 250.00 300 DO 10.039.00 3.126.00 1.500.00 5.000.00 14.00 250.00 10000 15,130.00 3.2020 1.500.00 5.000.00 121.00 250.00 3000 10.255.00 3.618.00 1.10000 5,000.00 72.00 250.00 100.00 10.547.00 15 250.00 100 DO 29.650.00 00 250.00 10000 10,000 250.00 100.00 10.712.00 17 12 19 20 Reve 65.00 170.00 OCTO 6, 19617120 44123 2016100 208.436 31 5.000.00 5 600.00 3.000.00 2. 15.000.00 cony SUV Limousine Total Revenue Protect Carrative Prol COTT 000 9.00.00 163000 280.00 22.360.00 5.500 00 7000.00 3,300.00 2400 18.200.00 ESS 11.900 4,000.00 19, 20100 4320 4147 31,24750 4.000.00 M89120 483153 49766 41.099 4.840.00 47 3314 $21.92 53.72433 5 324.001 52.20625 58015 7,165 71,041.26 55,91 6.442.04 TOOS 21 307384 10.1194 122.14069 11111 OOO 5856.40 71219 543071 9.63 34.676 31 261.9 1446 7.781 23 12.10142 171,878.27 72480 20247826 RS 140.17 233.6924 222, 149.00 27,82400 IN 24 24 TE TO EN EE PEZ PITE TEET 2417983131 6.610 . PSE 8024 28 NPV Roi Required capital estimated pack period