$2.$A$.$ Build the new stadium

$\backslash$table$[[$Project analysis: New Stadlum$],[,0,1,2,3,4,5,6,7,8,9,10,11,12,13],[,200,,,201,201,201,201,201,201,201,201,201,201,],[$Year$,7,2008,2009,0,1,2,3,4,5,6,7,8,9,2020],[$Initial investment,,$-125,-125,,,,,,,,,,,],[\backslash$table$[[|$ncrementa$|],[$Revenues:$]],,,,,,,,,,,,,,],[$Attendance $($old$,,,,,,10\mathrm{.}7,11\mathrm{.}6,12\mathrm{.}7,13\mathrm{.}8,15\mathrm{.}1,16\mathrm{.}4,17\mathrm{.}9,19\mathrm{.}5,],[Re{v}^{**}1\mathrm{.}4-$Old Rev$),,,,9\mathrm{.}01,9\mathrm{.}82,1,7,2,7,2,8,6,8,20\mathrm{.}36],[\backslash$table$[[$Sponsorship $($old$],[$Rev$*1\mathrm{.}2-$Old Rev$)]],,,,4\mathrm{.}07,4\mathrm{.}43,4\mathrm{.}83,5\mathrm{.}27,5\mathrm{.}74,6\mathrm{.}26,6\mathrm{.}82,7\mathrm{.}43,8\mathrm{.}10,8\mathrm{.}83,9\mathrm{.}19],[$Totalincremental$,,,,13\mathrm{.}0,14\mathrm{.}2,15\mathrm{.}5,16\mathrm{.}9,18\mathrm{.}4,20\mathrm{.}1,21\mathrm{.}9,23\mathrm{.}9,26\mathrm{.}0,28\mathrm{.}4,],[$Revenues$,,,,8,6,4,4,6,2,4,1,6,1,29\mathrm{.}55],[\backslash$table$[[$Incremental$],[$Operating Expenses$],[($oldx$\text{'}1\mathrm{.}14-$Old$)]],,,,2\mathrm{.}58,2\mathrm{.}68,2\mathrm{.}79,2\mathrm{.}90,3\mathrm{.}02,3\mathrm{.}14,3\mathrm{.}26,3\mathrm{.}40,3\mathrm{.}53,3\mathrm{.}67,3\mathrm{.}82],[$EBITDA$.,,,,\backslash$table$[[10\mathrm{.}5],[0]],\backslash$table$[[11\mathrm{.}5],[7]],\backslash$table$[[12\mathrm{.}7],[5]],\backslash$table$[[14\mathrm{.}0],[4]],\backslash$table$[[15\mathrm{.}4],[5]],\backslash$table$[[16\mathrm{.}9],[9]],\backslash$table$[[18\mathrm{.}6],[7]],\backslash$table$[[20\mathrm{.}5],[2]],\backslash$table$[[22\mathrm{.}5],[3]],\backslash$table$[[24\mathrm{.}7],[4]],25\mathrm{.}73],[$depreciation$,,,,\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],\backslash$table$[[25\mathrm{.}0],[0]],],[\backslash$table$[[$Free Cash Flow$/$ Rfter$],[$tax operating cash$],[$flow$]],,,,\backslash$table$[[15\mathrm{.}5],[7]],\backslash$table$[[16\mathrm{.}2],[7]],\backslash$table$[[17\mathrm{.}0],[4]],\backslash$table$[[17\mathrm{.}8],[7]],\backslash$table$[[18\mathrm{.}7],[9]],\backslash$table$[[19\mathrm{.}7],[9]],\backslash$table$[[20\mathrm{.}8],[9]],\backslash$table$[[22\mathrm{.}0],[8]],\backslash$table$[[23\mathrm{.}4],[0]],\backslash$table$[[24\mathrm{.}8],[3]],16\mathrm{.}72],[\backslash$table$[[$terminal$],[$value$/$Residual Value$]],,,,,,,,,,,,,,\backslash$table$[[284\mathrm{.}6],[5]]],[$discounting factor,$1,0\mathrm{.}91,0\mathrm{.}82,0\mathrm{.}75,0\mathrm{.}68,0\mathrm{.}62,0\mathrm{.}56,0\mathrm{.}51,0\mathrm{.}46,0\mathrm{.}42,0\mathrm{.}38,0\mathrm{.}35,0\mathrm{.}31,0\mathrm{.}29],[$discounted Cash flow,,$\backslash$table$[[113\mathrm{.}5],[2]],\backslash$table$[[103\mathrm{.}1],[0]],\backslash$table$[[11\mathrm{.}6],[7]],\backslash$table$[[11\mathrm{.}0],[7]],\backslash$table$[[10\mathrm{.}5],[3]],\backslash$table$[[10\mathrm{.}0],[3]],9\mathrm{.}58,9\mathrm{.}16,8\mathrm{.}78,8\mathrm{.}43,8\mathrm{.}11,7\mathrm{.}82,86\mathrm{.}17],[$NPV$,\backslash$table$[[35\mathrm{.}2],[9]],,,,,,,,,,,,,]]$

Please add the forumlas that go behind these numbers. Thank you!