I began with the proposed investment amount which was ZMW 1,000,000 then the following year proposed revenue which would increase at a rate of 2% for the next four years. The costs would increase at a rate of 1%. I incorporated tax and interest payments, the cost of equity was calculated at 10%. Ultimately the appraisal yielded a positive net present value and the motel is currently open and Operational.