please answer with excel forumla

Billy's Exterminators, Inc., has sales of $817,000, costs of $343,000, depreciation expense of $51,000, interest expense of $38,000, and a tax rate of 21 percent. The firm just paid out $95,000 in cash dividends. What is the addition to retained earnings? Complete the following analysis. Do not hard code values in your calculations. Complete the following analysis. Do not hard code values in your calculations