Solve it in excel and Show me the formula in excel

D18 V foc A B D E F G H - 1 2 A firm is evaluating the following project. What is the NPV at each required return? 3 4 5 11% 25% 6 7 8 Required Return Required Return Annual cash flows: Year 0 Year 1 Year 2 Year 3 9 $ $ $ $ (28,000) 12,000 15,000 11,000 10 11 12 13 14 Complete the following analysis. Do not hard code values in your calculations. 15 16 NPV at 11% 17 18 NPV at 25% 19 20 21