I need help with finding the answers to the blue cells. If you can share formulas too that would be great!x

d. Create a spreadsheet to calculate the terminal cash flow associated with the project. After-tax proceeds from sale of proposed machine Proceeds from sale of proposed machine Book value as of end of year 5 Net gain Tax on gain Total after-tax proceeds - proposed \begin{tabular}{|l|l|} \hline$ & 24,000 \\ \hline$ & - \\ \hline & \\ \hline & \\ \hline \end{tabular} After-tax proceeds from sale of present machine Proceeds from sale of present machine Book value as of end of year 5 Net gain Tax on gain Total after-tax proceeds - present Change in net working capital Terminal Cash Flow