I need the equations done out for the blanks not just the answer

Free Cash Flow Forecast Actual Actual Forecast Forecast Forecast Forecast Year - (in $1,000s) Year 0 Year 1 Year 2 Year 3 Year 4 Free Cash Flow: 6,014 $ 6,451 $ 6,400 $ 3,986 $ Earnings Before Interest and Taxes 6,560 $ -1,594 $ - Income Taxes Paid on EBIT -2,405 $ -2,580 $ -2,560 $ -2,624 Earnings Before Interest and After Taxes Depreciation Expense - Change in Required Cash Change in Net Operating Working Capital - Capital Expenditures 3,609 $ 3,871 3,840 $ 2,392 $ 3,936 $ 1,273 $ 1,875 2,226 $ 2,494 $ 2,557 $ -4 $ -8 $ -44 $ -13 $ -4 -307 $ $ -151 $ $ -6,020 $ -197 $ -54 $ -56 -3,518 $-2,678 $ -2,958 $ 1,614 S 3,208 $ 3,319 S -3,031 S-2,515 0 $ 0 $ $15,000 $ Unlevered Free Cash Flow 3,402 -1,190 -1,500 $ -1,440 $ -1,320 $ 576 $ - Interest Paid in Cash Interest Tax Shield $ 528 $ 600 $ 476 +Change in Debt Financing Equity Free Cash Flow -600 1,200 $ -1,300 $ 114 1,144 1,227 $ 297 $12,485 $ 2,986 b.Value Germunder - the entire firm and its equity - as of the end of Year 0 using the WACC valuation method and the proposed capital structure strategy Tax Rate 40% Cost of debt 8% D/V 0.2 E/V D/E unlevered cost of capital Cost of equity 12% WACC Growth rate beyond year 4