Please, I need this solved on Microsoft excel, and kindly let me know the embedded cell formulas in each cell. Thank you.

(11-3) Allen Air Lines must liquidate some equipment that is being replaced. The equipment Net Salvage Value originally cost $12 million, of which 75% has been depreciated. The salvage value is $4 million. The federal-plus-state tax rate is 25%. What is the equipment's after-tax net salvage value of $4 million