Please show me how to solve the second image in excel. the first picture shows the answer to the same kind of problem.

Kay Inc. had revenues of $15 million, cash operating expenses of $8 million, and depreciation and amortization of $3.1 million during 2021 . The firm purchased $700,000 of equipment during the year while increasing its inventory by $500,000. The marginal tax rate for the firm is 0.25 percent. What is the firm's cash flow from operations for 2021? (Show TWO decimal places.) EBIT=Revenues-Expenses-Depreciation\&Amoritzation Operating Cash Flow (OCF)= EBIT * (1- tax rate) + Depreciation\&Amoritzation Free Cash Flow (FCF) = OCF - Captial Expenditure - Change in Net Working Capital 6.03 Kay Inc. had revenues of $14 million, cash operating expenses of $10 million, and depreciation and amortization of $2.9 million during 2021. The firm purchased $700,000 of equipment during the year while increasing its inventory by $500,000. The marginal tax rate for the firm is 0.25 percent. What is the firm's cash flow from operations for 2021? (Show TWO decimal places.) EBIT=Revenues-Expenses-Depreciation\&Amoritzation Operating Cash Flow (OCF)= EBIT * (1- tax rate) + Depreciation\&Amoritzation Free Cash Flow (FCF) = OCF - Captial Expenditure - Change in Net Working Capital