How do you figure out project free cash flows?

AutoSave OFF AQES5 Book2 Home Insert Draw Page Layout Formulas Data Review View Tell me Le Share Comments Calibri (Body) v 12 VA A = = - v Accounting ab Insert LEF X LC FH Delete Paste BI U v A E == = $ v % 9 Conditional Format Formatting as Table Cell Styles Sort & Filter Format Analyze Data Find & Select 30 fx F G H I K L M N 0 P J3 A B C C D E 1 Investment Outlays 2 Equipment Cost $ 380,000.00 3 Shipping and Installation $ 35,000.00 4 Capex $ 415,000.00 5 6 7 Increase in Inventory $ 35,000.00 & Increase in Accounts Payable $ 8,000.00 9 ANOWC $ 27,000.00 10 11 Project Operating Cash Flows 12 Unit Sales $ 230,000.00 $ 230,000.00 $ 230,000.00 $ 230,000.00 13 Prices Per Unit $ $ 1.80 $ 1.80 $ 1.80 $ 1.80 14 Total Revenue $ 414,000.00 $ 414,000.00 $ 414,000.00 $414,000.00 15 Operating Cost W/O Depereciation $ 186,300.00 $ 186,300.00 $ 186,300.00 $ 186,300.00 16 Depreciation $ 145,250.00 $ 124,500.00 $ 103,750.00 $ 41,500.00 17 Total Costs $ 331,550.00 $ 310,000.00 $ 290,050.00 $ 227,800.00 18 Operating Income $ 82,450.00 $ 103,200.00 $ 123,950.00 $186,200.00 19 Taxes on Operating Income $ 12,368 S 15,480 $ 18,593 $ 27,930 20 EBIT, After Tax Operating Income $ 70,082.00 $ 87,720.00 $ 105,358.00 $158,270.00 21 Add back depreciation $ 145,250.00 124,500 $ 103,750.00 $ 41,500.00 27 EBIT + [xin $ 215,393.00 $ 212,220.00 $ 209,108.00 $ 199,770.00 23 24 25 Project Termination Cash Flows 26 Salvage Value $ 40,000.00 27 Rax on Salvage Value $ 6,000.00 28 After Tax Salvage Value $ 34,000.00 29 ANOWC - Recovery of NOWC $ 27,000.00 30 Project Free Cash Flows $ 442,000.00 $ 260,770.00 31 EBIT + DEP - CAPEX - ANOWC 32 33 34 Sheet1 + Enter 101%