solve the following using excel (please include formulas)

\begin{tabular}{|c|c|c|c|} \hline & A & B & \multicolumn{1}{|c|}{cC} \\ \hline 1 & & Chapter 11 & D \\ \hline 2 & & Question 15 \\ \hline 3 & & \\ \hline 4 & & Input area: \\ \hline 5 & & \\ \hline 6 & & \\ \hline 7 & & StockE(R)StockbetaRisk-freereturn \\ \hline 8 & & \\ \hline 10 & & \\ \hline 11 & & \\ \hline 12 & & \\ \hline \end{tabular} Output area: Market E(R) USE MATH Expected Return of Stocki: ERi=0.1090(10.90%) Beta of Stock i:i=0.90 Riskfree return: Rf=0.0280(2.80%) Recall the theoretical CAPM formula: E[Ri]=Rf+(E[Rm]Rf)0.1090=0.0280+0.90(E[Rm]0.0280) Market Expected Return: E[Rm]=0.90(0.10900.0280)+0.0280=i