tax rate 0.

4
year 1 sale 10000 after tax profit beore tax profit-tax
sales growth 1.90671683969 (changing cell) profit revenue-cost
year 1 price 9 revenue sale*price
year 1 cost 6 cost sale*cost
int rate 0.15 sale year1 sale*(1+sg)
cost growth 0.05 price year1 price*(1+pgrowth)
price growth 0.03 cost year1 cost*(1+cgrowth)
tax beore tax profit*tax rate

year 1 2 3 4
sale 10000 29067.1683969 84490.027861365 245588.586770493
price 9 9.27 9.5481 9.834543
cost 6 6.3 6.615 6.94575
revenue 90000 269452.6510392 806719.235023099 2415251.51690365
total cost 60000 183123.1609005 558901.534302929 1705796.92656115
before tax profi 30000 86329.49013879 247817.700720169 709454.590342493
tax 12000 34531.79605552 99127.0802880678 283781.836136997
after tax profit 18000 51797.69408327 148690.620432102 425672.754205496

NPV $1,000,000.00 (set cell)

 5
713856.4808
10.12957929
7.2930375
7231065.824
5206182.0841
2024883.7399
809953.49594
1214930.2439