what are the formulas in excel for blank problems in green

Weap Text Vegantes..% Arial Copy Format Painter BTU board BI - - - v12 VAA === A Font - Conditional Formatas Formatting table fo GHT Equipment Replacement Analysis enter revenues & inflows as positive numbers, expenses & outflows as negative numbers round only where instructed to do so Discount rate Tax Rate 19.4% 2009 Part. Before replacement 2.500 2.500 (1.125) 2,500 (1.125) 2.500 (1.125 500 1.125 Sales Revenue constant) Expenses other than Depreciation Cost of equipment Expected fe of equipment Depreciation straight line) Sales Revenue Expenses other than Depreciation Depreciation EBT EBIT After Taxes Add back Depreciation Free Cash Flow (Before) 1175 1140 1,140 1,140 DOSLOent see handout Part 2. Amer replacement Netcost of new Equipment Sale of old equipment Taxon Gain! LOSS Expenses other tran Depreciation 2 500 Age of old equipment Accun Degree on odeup Futbook of oldu 25 proceeds of 30 LOS) 21 Taxona Los (500) 1.333 29 TOUTFLOW EINT Aner Taves Add DECK Deprecation Free Cash Flow (Arter Bart incremento cash 1,667 De 527527627 antence between FCF bare PV of increment Cash Flows Cumulative Cash for Paytuck Cumulative for Da Payback 402 round to the nearest usere MATCH use the VATCHuno Profily index Type | 150