Please solve in excel showing all the formula

4 Getting serious about bank performance you have some information - solve for the missing metrics S(000) S(000) average total assets average interest bearing liabilities average earning assets average equity Net Income S125,000.0 $90,000.0 S80,000.0 $11,000.0 $1,500.0 Interest Income (non-TEB) Interest expense tax exampt interest Income tax rate $4,600.0 $900.0 $1,000.0 25.000% Net Interest Margin (TEB) ROA (Return on Assets) Net Interest Spread (TEB)