$1$ point

A business has revenue, costs and other details as shown below. A proposed project will cause $10\%$ growth of all items except fixed assets, depreciation expense and the tax rate. What will be the free cash flow for the following three years? $($You may find it useful to copy the table below into Excel to organize your work$)$

$\backslash$table$[[,$Current Year,Year $1,$Year $2,$Year $3],[$Revenue$,500,000,,,],[$Cash operating expenses,$375,000,,,],[$Depreciation expense,$12,500,,,],[$Operating income,$112,500,,,],[$Tax rate,$25\%,,,],[$NOPAT $($Net Operating Profit After Taxes$),84,375,,,],[$Depreciation expense,$12,500,,,-],[$OCF $($Operating Cash Flow$),96,875,,,],[,,,5],[$Accounts receivable,$41,667,,,],[$Inventory$,29,167,,13045,],[$Accounts payable,$21,875,,,],[$Accrued expenses,$31,250,,,],[$Net working capital $($per year$),17,709,,,],[$Change in net working capital$],[],[$Gross fixed assets $($at historical cost$),250,000,,,],[$Change in gross fixed assets$],[$Free Cash Flow,,type your answer...,type your answer...,type your answer...$]]$

your result is less than zero, enter a negative number, like this: ${90\mathrm{.}1234}_{?}$