I'msure if my problem is right. (Calculate Net Present Value in D24:R24 using the NPV function for each of those rates for Years 1-15 plus Project End, adding the initial Startup profit value in C21 to the result of the NPV in each cell.)
Solved by B. H. in 18 mins