Its 5 answers to the same question. Please help with this I really need help I NEED TO SEE THE ANSWERS/FORMULAS USED IN EXCEL, NOT TYPED! Will upvote!! Thank you in advance I really appreciate your work!

Your company is considering an asset that will cost $2,000 and will be depreciating using S/L depreciation to zero over the next 4 years. The asset will generate sales first year of $1,000 and sales is expected to grow at 4$ annually. The asset will be operated for the full 4years. Cost of goods sold is estimated at 40$ of sales and fixed costs are not expected to change increase. Assuming a tax rate of 40%. Build a proforma to estimate cash flows and fill in the blanks.

3rd year sale :

2nd year Net Income

Annual Depreciation:

4th year operating cash flow:

1st year depreciation tax shield: