Excel table

 

I create my values by 0,3 then I multiply each value by 60 to get wt. To get wt+ ϕ0 I multiply the values by the value of ϕ that is 22,3. Using the radians function I get the arg and using the cos function I get the cos. Finally to do y(t) I used the Graph of the cosine function.