Year $0$

Year $1$

Year $2$

Sales

$

$

$

Cost of Goods Sold

Gross Profit

Annual Cost

Depreciation

EBIT

Tax

Incremental Earnings

Depreciation

Changes in NWC

Opportunity Cost

Capital Expenditures

$

$

$

Incremental Free Cash Flows