Hello, I am working on the below problem:

Years Average Daily S endin Average Gross Mar in # ot days Number ot visits Gross Profit / Guest Acq. Expense I Marketing Exp I Guest Net protit 1 Retention Discount Cash NPV Total NPV Without Brandin $ 795.00 32% 150 (150) 1.000 1.000 $(150.00) $(150.00) s 378.49 $ 610.56 $ 133.90 s 476.66 1 .ooo 1.080 476.66 $ 441.35 $ 842.70 32% 647.19 $ 137.92 s 509.28 0.167 1.166 84.90 72.78 3 893.26 32% 686.03 142.05 543.97 0.028 1.260 15.12 12.00 4 946.86 32% 727.19 146.32 580.87 0.005 1.360 2.69 1.98 5 1 ,003.67 32% 770.82 150.71 620.11 0.001 1.469 0.48 0.33 1 ,063.89 32% 817.07 155.23 661.84 0.000 1.587 0.09 0.05