Please show all work using excel.

Q16) A seven-year capital project has an initial investment of $167,900 in Fixed assets, will be depreciated straight line to zero over seven-year period. Ignore bonus depreciation. The project also requires an immediate investment of $38,400 in NWC, which will be fully recovered by the end. The project will generate: $100,200 in revenue, COGS and S&A will be $34,200 per year, the tax rate is 23% and required rate of return is 10%. What is the NPV of the project