Revenues,$900,000,900,000,900,000,],[$Cost of Goods Sold,$-330,000,-330,000,-330,000,],[$Gross Profit,$570,000,570,000,570,000,],[$Selling General and Admin,$-105,000,-105,000,-105,000,],[$Depreciation$,-200,000,-200,000,-200,000,],[$EBIT$,265,000,265,000,265,000,],[$Income tax $(20\%),-53,000,-53,000,-53,000,],[$Incremental Earnings,,$212,000,212,000,212,000],[$Capital Purchases,$-600,000,,,],[$Changes to NWC$,,-12,000,-12,000,-12,000$