The replacement projects are tedious. You have to recognize initial investments, salvage values, working capital changes, recovery of working capital, taxes from sale of old and new assets, etc. You mess up one of those and it throws off your values. Just practice practice practice.
I wrote down the formulas and really broke them down into each step. Are any of you following a similar process? These type of mind maps tend to help me. I posted the link below.