i need the formulas for the open yellow spaces.

Home insert Draw Page Layout Formulas Data Review View Automate Developer Tell me Calibri 11 A A wros Text Qurrency Paste B (1) A. Merje 8 Cector 5=%, Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left ott? CA2 fx Forecast Income Statement Forecast Cashflow \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline Forthever enaled & Yex 1 & & Yex 3 & Yeres & & Tour 5 & ten \\ \hline & & & & & & & \\ \hline Net income & 5103,385 & 5108,686 & $114,254 & 5120,102 & surting & 512624 & \\ \hline & $2,$50 & $2,601 & 52.653 & $2.705 & 52,760 & 52x45 & \\ \hline \end{tabular} Chanpes in Nrt WerkinkCsityl thcrenie in actesintarecerable + incrise in wecounts perate 1 4 is is Giah Fow Bal Sheet DCF Peady Wh. Accessobility: investigate Autossue S. DCF v4 (Empty) Home tnsert Draw Page Layout Formulas Data Review View Automate Developer Tell n a. Calibri 11 - AA Wrap tent Currency Paste B I. U. Hit a. A. Mergets Centar, 5+%,9 Open recovered workbooks? Your recent changes were saved. Do you want to continue woiking where you left ott? C42 interest Epene intereatrase \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline e & c & D & 4 & F & G & H & i \\ \hline$1,500 & $1,500 & $1,$00 & 51,500 & $1,500 & 31,500 & 5.590 & $1,500 \\ \hline 5x & 5x & 5x & 55 & sx & 5 & 5x & 5x \\ \hline$22,707 & 525,793 & $29,101 & 532,626 & 535,395 & $33,565 & $39,357. & 540.184 \\ \hline$2952 & 53,354 & $3,783 & 54,741 & sen0 & 55.014 & 55.218 & 35,224 \\ \hline 135 & 136 & & 1/x & 13x & 13x & 23x & 13x \\ \hline \end{tabular} Forecast Cashflow Forthever endes Fornecent Period 3 34 Net inceme +Deprecistian E Amartintion (nop-cash) Binerifowr Worting Copita! \begin{tabular}{|c|c|c|c|c|c|c|} \hline Tear: 1 & Youe 2 & & Mora 4 & x=5 & rears: & reary \\ \hline & & & * & & = & \\ \hline s:01,14s & sios, 6.85 & 53:4254 & $120,104 & 5123,757 & 5125,258 & stancono \\ \hline 52.550 & $1,601 & 52,053 & 52,706 & 52,760 & $2,1115 & 52.872 \\ \hline & & & s & & & \\ \hline \end{tabular} -increasin accbuntsreceivable tincreare in accounts payable Can flow tom eperationt Capieal oxpenditures: Copers of revenur. Cah flow from investenest Oebt parciown Oedatbomowing Cach feew fram financiny Seginniry Cach idance ner Canh flew \begin{tabular}{|r|r|r|r|r|r|} \hline & x & x & x \\ \hline \end{tabular} $13,250 50 5050 5050 30 30 50 Forthever mided 63 eat in 48 49 50 si: is: 54 55 is) is sis 4,15 Cash Fiow Bal sheot DCF Peady