PLEASE SOLVE USING EXCEL AND SHOW YOUR FORMULAS! WILL UPVOTE FOR DETAILED, CLEAR ANSWERS!

12. Epsilon Corp. is evaluating an expansion of its business. The cash-flow forecasts for the project are as follows: Years 0 1 2 3 4 5 6 7 8 9 10 Cash Flow ($millions) -250 53 53 53 53 53 53 53 53 53 53 The firm's existing assets have a beta of 1.2. The risk-free interest rate is 3% and the expected return on the market portfolio is 12%. What is the project's NPV