using excel plz figure out the nunbers for the yellow boxes

please help me just re do it i think its right just want to make sure A. D i 1 2 Kevin, a calendarvear taxpayet, utilics the cash method af accounting for his amall business, which provides various censulting 4 light ral replacement initutwe, Alhough the project is not done, Regional Raitroad's groject manager knows Kevin spent a significant 6 date. However, Kevin eupects the project to wrap ug wixhin the first week of she nee year, and is concerned of the tax inplications of 8 hours on the project to date with a biling rate of $100/h our; his after tax rate of return is 12% and has marginal tax rate is 28%6. 9 10. 11 Required: 11 1. Frepare a Present Value Comparison usine PV formulas 13 15 1. 1 1 1 2 2 2 10 A. c D. 11 Required: 12. 1. Prepare a Present Value Comparison using PV formulas 13 please help me just re do it i think its right just want to make sure A. D i 1 2 Kevin, a calendarvear taxpayet, utilics the cash method af accounting for his amall business, which provides various censulting 4 light ral replacement initutwe, Alhough the project is not done, Regional Raitroad's groject manager knows Kevin spent a significant 6 date. However, Kevin eupects the project to wrap ug wixhin the first week of she nee year, and is concerned of the tax inplications of 8 hours on the project to date with a biling rate of $100/h our; his after tax rate of return is 12% and has marginal tax rate is 28%6. 9 10. 11 Required: 11 1. Frepare a Present Value Comparison usine PV formulas 13 15 1. 1 1 1 2 2 2 10 A. c D. 11 Required: 12. 1. Prepare a Present Value Comparison using PV formulas 13