urgent please help, solve for pv after tax for both, and show excel formula

16 Getting the MBA at Wilton University 17 Tuition 63,000 18 Books & Sup 2,500 19 Health Insura 3,000 20. Room & Boa 2,000 21 Discount Rat 1.058 22 Direct Cost 137,135 23 24 Salary 25 Years 38 26 Salary 105,000 27 Signig Bonus 18000 28 Growth 4% 29 Tax Rate 31% 30 31 After Tax Bo 11096 32 After Tax Sal 72,450 33 PV After Tax 34 + 37 Mount Perry 38 Tuition 39 Books & Sup 40 Health Insura 41 Room & Boa 42 Discount Rat 43 Direct Cost 75,000 3,500 3,000 2,000 1.058 83,500 3 45 Salary 46 Years 47 Salary 4B Signig Bonus 49 Growth 50 Tax Rate 51 52 After Tax Bo 53 After Tax Sal 54 PV After Tax 55 39 88,000 15,000 4% 29% 10066 62480