Can anyone help me how to calculate income tax in Excel?

13 Original Investment Balance 14 Expected Return After Retirement 1,000.00 4% 15 16 Year Age Salary UW BEBOOo vou AWNO 20 $80,000 21 $81,600.0 22 $83,232.0 23 $84,896.6 24 $86,594.6 25 $88,326.5 26 $90,093.0 27 $91,894.9 28 $93,732.8 $95,607.4 30 $97,519.6 31 $99,469.9 $101,459.3 33 $103,488.5 34 $105,558.3 35 $107,669.5 La Taxable Pay Lower limit Taxable Pay Upper Limit Tax Rate % 9,525.00 10% 9,525.00 $ 38,700.00 12% 38,700.00 $ 82,500.00 22% 82,500.00 $ 157,500.00 24% 157,500.00 $ 200,000.00 32% 200,000.00 $ 500,000.00 35% 500,000.00 More 37%