G H ] B 3 What is the NPV of the following cash flows at a discount rate of zero percent? What if the discount rate is 10 percent? If it is 20 percent? If it is 30 percent? 4 S 6 7 Year 0 Year 1 Year 2 Year 3 > > > $ $ $ $ (13,900) 6,400 8,700 5,900 8 9 10 11 12 Discount rate Discount rate Discount rate Discount rate 0% 10% 20% 30% 13 14 15 16 17 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to answer this question. 18 19 NPV at O percent 20 NPV at 10 percent 21 22 23 NPV at 20 percent Sheet1 11 12 Discount rate Discount rate Discount rate Discount rate 13 0% 10% 20% 30% 14 15 16 17 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to answer this question. NPV at O percent 18 19 20 21 NPV at 10 percent 22 23 NPV at 20 percent 24 25 26 NPV at 30 percent +