Year| Revenue $m| Growth %| Net Revenue $M| Head Office Costs...

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
0	Year	Revenue $m	Growth %	Net Revenue $M	Head Office Costs $m	EBIT $m	NPV $m
1	2014	2.6		1.95	7.00	-5.05	-5.05
2	2015	33.6	1192%	25.20	14.00	11.20	10.18
3	2016	96	186%	72.00	21.00	51.00	42.15
4	2017	267	178%	200.25	28.00	172.25	129.41
5	2018	385	44%	288.75	35.00	253.75	173.31
6	2019	450	17%	337.50	42.00	295.50	183.48
7	2020	521	16%	390.75	49.00	341.75	192.91
8	2021	603.2022	16%	452.40	56.73	395.67	203.04
9	2022	698.3741	16%	523.78	65.68	458.10	213.71
10	2023	808.562	16%	606.42	76.05	530.38	224.93
11	2024	936.1352	16%	702.10	88.04	614.06	236.75
12	Discount Rate	10%	NPV USD	1604.826
13	Exchange Rate	0.91	NPV AUD	1763.545

sorry column formatting got messed up