How would I solve this using excel? (An actual example would be helpful)

Hoosier Corporation is an entertainment company that produces and distributes digital content and operates its own amusement parks. The company is looking into expanding into a new market, Hoosiersville. There are several projects the CEO considers investing in to capture the values brought by the market. One of the projects pending approval is building a new amusement park in Hoosiersville with an initial investment of $45 million. If the project gets approved, the company expects an annual sale of $19.6 million from ticket sales, food, and concessions at the park, with an expected growth of 2.5% annually. The annual operating expenses are expected to be 34% of sales. If the project is terminated at the end of year 8 , what will the cash flows from operations be in years 3 and 4 ? Assume the corporate tax rate is 21% YR3=$10,474,926YR4=$10,736,799 None of the answers is correct YR3=$11,851,417YR4=$10,736,799YR3=$10,736,799YR4=$11,005,219YR3=$11,562,358YR4=$11,280,350