calculate year 1's EBIT, NOPAT, depreciation expense, increase in operating working capital and FCF for year1

You are going to value Atlas Inc. based on a 10-year forecast. Revenue for year 0 is $100,000. Your assumptions for year 1 are: Revenue growth rate (over year 0) 5% EBIT/revenue 12% Tax rate 38% Depreciation/revenue 4% Capital expenditures/revenue 5.8% The increase in operating working capital is 40% of the change in revenue