need formulas and answers to boxes in red

Equipment Replacement Analysis enter revenues & intlows as positive numbers, expenses & outflows as negative numbers found only where instructed to do so cars of equipmentus Parti Before relaxen 1 2.500 (1.125) 2.500 (1125) 2.500 Aner Before (1.125) 500 1.125 Sales Revenue Expenses other than Depreciation Depreciation ELIT EBIT Aer Taxes Add back Depreciation Free Cash Flow (Before) 12 13 4 3 1.175 2.500 (1.125) (200) 1.175 940 200 1,140 Sales Revea constant) Expenses other than Depreciation Cost of equipment Expected He of equipment Depreciation straightine) 1175 980 below 200 2001 1,140 1,140 1,140 Part2 Ater replacement Discos durantseehando TOTAL 19 Netcost of new Equipment Sale of old equipment Tanan Los 2 2.500 29 fold equipment Noun Deprecono equip Bok Value of UD Proceeds of sale Expenses other than Depreciation 2.500 (5000 (500 2 Add back Depreciation Free Cash Flow (After 7 " T UTTON (14321 Parecencash (1.432) 627 of incent Cash Flows Currie Cantor Pack ve Por Des Payback