Please solve for NPV and ONLY use excel formulas

Esfandairi Enterprises is considering a new three-year expansion project that requires an initial xed asset investment of $2.18 million. The xed asset will be depreciated straightline to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1.545 million in annual sales, with costs of $610,000. The tax rate is 21 percent. If the required return is 12 percent, what is the project's NPV? input area: Asset investment $2,180,000 Estimated annual sales $1,645,000 Costs $610,000 Tax rate 21% Project and asset life 3 Required return 12% Output area: Sales $1,645,000 Costs $610,000 Depreciation 726,667 EBT $308,333 Taxes 64,750 Net income $243,583 OCF $970,250 NPVYEAR 0 1 2 3 annual sales $1,645,000.00 $1,645,000.00 $1,645,000.00 less: costs $610,000.00 $610,000.00 $610,000.00 less: depreciation $726,666.67 $726,666.67 $726,666.67 EBT $308,333.33 $308,333.33 $308,333.33 less: tax @21% $64,750.00 $64,750.00 $64,750.00 EAT $243,583.33 $243,583.33 $243,583.33 add: depreciation $726,666.67 $726,666.67 $726,666.67 OCF $970,250.00 $970,250.00 $970,250.00 initial investment: plant -$2,180,000 Cash flows -$2,180,000.00 $970,250.00 $970,250.00 $970,250.00 pv @ 12% 1 0.89286 0.79719 0.71178 PRESENT VALUE -$2,180,000.00 $866,294.64 $773,477.36 $690,604.79 NPV $150,376.79 Answers : OCF $970,250.00 NPV $150,376.79