Please show how to do with PV formulas and NOT with excel.

Calculate the APV for the following project in Guatemala. The project will have 10-

year life, and cost $10 million. If you finance with 100% equity, the US equity will have

a beta of 1.3, but you plan to use 50% local debt financing. The expected market return

in the US is 8%, the US risk-free rate is 2%, the local borrowing rate is 12%, and the

currency is expected to depreciate at 5% per year. The project will generate cash flows

of $2 million per year for the life of the project. You face a 21% tax rate.