This is the Financial model that calculates the new interest and exp

balance PROVIDED that the interest rate and Capital Cost are
put values of your capital Cost, Interest rate and the number years

Capital Cost
Number of Years
Interest Rate
New Interest
New Balance

Revenues
Expenses
Profit Before Tax
Tax
Profit After Tax

R
R
R

R
R

4,400,000.00
4.00
3.5%
170,742.55
5,049,101.20
76,500.00
7,564.00
68,936.00
30%
48,255.20

interest and expected New

Capital Cost are given

the number years

function
0.841471
0.909297
0.14112
-0.7568
-0.95892
-0.27942
0.656987
0.989358
0.412118
-0.54402
-0.99999
-0.53657
0.420167
0
0
0
0
0
0
0
0
0
0
0
0

x
1
2
3
4
5
6
7
8
9
10
11
12
13