You are evaluating a project that costs $10 million. In the first year, the project has a net borrowing of $0.75 million and generates an annual free cash flow of $2 million growing at a long-term annual rate of 2% thereafter. The levered equity cost of capital of 15%, the firm has a debt cost of capital of 5%, and a tax rate of 40%. Your firm maintains a debt-equity ratio of 3.0. Estimate the NPV using the WACC, APV and FTE methods.