Operations: Revenue Operating Cost Depreciation EBIT Taxes Net Income $ $ - $ - $ - $ . Add back Depreciation $ : $ : $ : $ : Total Operating Cash Flow $ - $ - $ - $ .. Terminal values: 1) Change in net WC 2) Salvage value (after tax) Total Project Net Cash Flows $ - $ - $ - $ - $ - NPV = $0.00 IRR = #NUMI Payback= 0.00 Profitability Index = #DIV/0! Discounted Payback = 0.00 Operations: Revenue Operating Cost Depreciation EBIT Taxes Net Income $ $ - $ - $ - $ . Add back Depreciation $ : $ : $ : $ : Total Operating Cash Flow $ - $ - $ - $ .. Terminal values: 1) Change in net WC 2) Salvage value (after tax) Total Project Net Cash Flows $ - $ - $ - $ - $ - NPV = $0.00 IRR = #NUMI Payback= 0.00 Profitability Index = #DIV/0! Discounted Payback = 0.00