tell me how to calculate the value

1.803078 = NPV

6.35% = market risk premium

0.711153 = beta

 

What formula was used? or how do i derive my answer at 1.803078

 

in the assignment itself, the table is in page 30 of the PDF and page 29 of the assignment page number