Calculate the operations?

ESTIMATING Initial Outlay (Cash Flow, CFo, T=0) 4) Net Working Capital Inventory Inc.- Acct. Payable Inc. \$ $(20,000) Total Initial Outlay Operations: Revenue Operating Cost Depreciation EBIT Taxes \begin{tabular}{l|l|l|l|l} Net Income (LOSS) & XXXXXXX & XXXXX & XXXXXX XXXXX \end{tabular} TAX SHIELD DUE TO LOSS Add back Depreciation Total Operating Cash Flow XXXXX XXXXX XXXXXXXXXX Terminal (END of 4th YEAR) 1) Release of Working Capital 2) Salvage value (after tax) Total XXXXXX ESTIMATING Initial Outlay (Cash Flow, CFo, T=0) 4) Net Working Capital Inventory Inc.- Acct. Payable Inc. \$ $(20,000) Total Initial Outlay Operations: Revenue Operating Cost Depreciation EBIT Taxes \begin{tabular}{l|l|l|l|l} Net Income (LOSS) & XXXXXXX & XXXXX & XXXXXX XXXXX \end{tabular} TAX SHIELD DUE TO LOSS Add back Depreciation Total Operating Cash Flow XXXXX XXXXX XXXXXXXXXX Terminal (END of 4th YEAR) 1) Release of Working Capital 2) Salvage value (after tax) Total XXXXXX