need formulas for blank boxes in green

Encel Capludgeting Required 2 10 Tell me what you want to die Femun et Date Review View Home Developer Melp o wer Pivot Bage Layout V 12A Cut Copy STE A E Center - S. > - - M37 - 4 Equipment Replacement Analysis enter revenues & innows as positive numbers, expenses & outrows as negative numbers round only where instructed to do so et usage Panetore pucener 200% 2.500 Sa Revenue Expenses other than Depreciation 2500 (1.125) 2001 2.500 (1.125 200) 2500 1125 ) 11.120) 200 Aner Before Sales Revenue constant orher than con 3001 Cost of equipment Expected of equipment Depreciation (straight line) EBIT Aner Tases Add back Depreciation Free Cash Flow (Before) 1.100 1.140 1.140 Part2 Aterperca 10 DOSLO toment 500 Age of equipment Accum Deore on d Expenses other than Deprecat 20 EBIT Aner To Z Free Cash Flower axon Gan Lossy GUT LOW TaxINFLOWERS rence between FCF before Partie cashion 1.432) PV of income Cash Flow Ochott Cum PV for Dine Paybac Paysack Dey Payback e