need to fill in yellow blanks

Phanned oquipment purchases for 20X2 and other relevant information are as follows: Assume: All "tax savings" for ane year are invested at the beyinning of the following year. Requirad: As a newly hired intern, you have been requested to prepare a sehedule proving the wisdom of LM's advice. Please fill in the blanks below