PLEASE USE EXCEL! Need help with the blanks in the yellow box!

\begin{tabular}{|lr|} \hline Initial cost & $845,000 \\ Project life & 8 \\ Units sales & 51,000 \\ Price per unit & $53 \\ Variable cost per unit & $27 \\ Fixed costs & $950,000 \\ Tax rate & 22% \\ Required return & 10% \\ Price uncertainty & 10% \\ Quantity uncertainty & 10% \\ Variable cost uncertainty & 10% \\ Fixed cost uncertainty & 10% \\ \hline \end{tabular}