Given the discount rate is 10%. Complete the net profit, net cash flow and paid tax. And use Excel to create a table on NPV and discount rate

B c D E F G H Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 700 650 500 450 570 Initial plant Tax rate 1000 20% 50 130 20 200 80 170 20 200 40 140 20 200 60 190 20 200 70 150 20 200 400 470 400 470 440 1 Year 0 2 3 Sales Revenue 4 5 Costs: 6 Labour 7. Material 8 Overhead 9 depreciation 10 11 Total cost 12 13 Trading profit 14 Taxation 15 Net profit 16 Tax Paid 17 Net cash flow 18 19 NPV 20 JIRR 21 22 300 60 180 36 100 20 -20 0 130 26 -1000 Discount rate 10%