please show formulas with answers so i csn see where they are from. thank you

172 D E F G H A B 1 Chapter 13: Applying Excel 2 3 Data 4 Example E 5 Cost of equipment needed $60,000 6 Working capital needed $100,000 7 Overhaul of equipment in four years $5,000 8 Salvage value of the equipment in five years $10,000 9 Annual revenues and costs: 10 Sales revenues $200,000 11 Cost of goods sold $125,000 12 Out-of-pocket operating costs $35,000 13 Discount rate 14% 14 15 Enter a formula into each of the cells marked with a ? below 16 Exhibit 13-8 17 18 Now 19 Purchase of equipment 20 Investment in working capital 2 21 Sales ez Cost of goods sold 23 Out-of-pocket operating costs 24 Overhaul of equipment 25 Salvage value of the equipment 26 Working capital released 27 Total cash flows (a) ? 28 Discount factor (14%) (b) 9 Present value of cash flows (a) x (b) ? 50 Net present value 2 1 2 "Use the formulas from Appendix 13B DAN - 61 Years 3 1 2 4 5 ? ? ? ? ? ? ? 2 2 ? ? ? 2 2 ? ? ? ? ? ? ? ? 2 land ? 2 2