can you show me how to do this exactly in excel, all cells thanks.

P12-12M (use updated figures in the template below) unterscondering a new project that is expected to mente ided revenues 25.000 diner added cash expenses ning both feed de com of $1,041,000, while there in depreciation by 250,000 per Yew #'state 26 percent, call the annual operating how 10 11 12 11 R 18 Cou 15 Depreciation 16 Operating in 12 Te 18 Dering Pro AT 19 Depreciation 20 Operation 21 22 23 24 25 29 30