only the yellow boxes please

Year After Tax Earning Depreciation Investmetns in Working C Investment in Fixed Asses FCF (Free Cash Flow) r Present Value of FCF N (Shares Outstanding) Valuation of Stock Price Year After Tax Earning Depreciation Investmetns in Working C Investment in Fixed Asses FCF (Free Cash Flow) r Present Value of FCF N (Shares Outstanding) Valuation of Stock Price FCS Method Problem One 1 2 3 4 $5,000,000 $5,250,000 $5,500,000 $5,750,000 $239,000 $244,000 $249,000 $254,000 $121,000 $127,000 $133,000 $139,000 $549,000 $557,000 $565,000 $573,000 5.0% 5.0% 5.0% 5.0% 1,000,000 FCS Method Problem Two 1 2 3 4 $7,500,000 $7,750,000 $8,000,000 $8,250,000 $244,000 $249,000 $254,000 $239,000 $121,000 $127,000 $133,000 $139,000 $549,000 $557,000 $565,000 $573,000 6.0% 6.0% 6.0% 6.0% 1,000,000 5 $6,000,000 $259,000 $145,000 $581,000 5.0% 5 $8,500,000 $259,000 $145,000 $581,000 6.0%