What is the free cash flow to equity in year 10 (FCFE10)?

R Revenue Growth Revenue ($) Costs (% Revenues) Depreciation and Amortization Interest Expense Capital Expenditure (% Revenues) Change in NWC (NWC(n)-NWC(n-1)) Change in Debt Year 10 0.1 281430103 80 300 000 240 000 1.5 225 000 300 000 Tax Rate RE beta 40% 4% 1.8 8% 3% Market Risk Premium Growth in FCFE after Y15 (in perpetuity)