Please fill out an PW(12%) Column for me using the informaiton provided in the picture. Also please show me what you plugged into the PV Formula in Excel

1 EOY BTCF Depreciation Taxable Inco T(35%) ATCF Tax Rate for PV 120,000 16,000 16,000 16,000 16,000 16,000 16,000 16,000 16,000 120,000 16,402 20,686 17,746 15,646 14,151 14,146 14,151 12,273 7,800 402 12% 12% 12% 12% 12% 12% 12% 12% 12% 17,148 1,148 29,388-13,388 4,988 1,012 5,284 5,296 5,284 10,648 0 12,000 20,988 14,988 10,716 10,704 10,716 5,352 1746 354 1849 1854 1849 3727 4200 10