Revenues $($$ millions$)$ Year $1=125\mathrm{.}0$ Year $2=160\mathrm{.}0$

COGS and Operating expenses other than depreciation $($$ millions$)$ year $1=40\mathrm{.}0$ Year $2=60\mathrm{.}0$

Depreciation $($$ millions$)$ Year $1=25\mathrm{.}0$ Year $2=36\mathrm{.}0$

Increase in net working capital $($$ millions$)$ Year $1=5\mathrm{.}0$ Year $2=8\mathrm{.}0$

Capital expenditures $($$ millions$)$ Year $1=30\mathrm{.}0$ Year $2=40\mathrm{.}0$

Marginal corporate tax rate $(\%)$ Year $1=35$ Year $2=35$