Cost of Capital Estimation

Source Amount Weightage Interest Rate Cost

Equity 12 0.54545455 12 6.545455
Debt 10 0.45454545 8.25 3.75
Total 22 1 10.30

KD = Interest rate x (1-t)

KE = Rf + B x (Rm- rf)
Investment Products Price Material Cost
Selling Price 0
Cost 0
Contribution Margin per unit 0 0
BEP #DIV/0!
Average #DIV/0! 0
Investment 22000000 Products Price Material Cost
Selling Price 97.78 Starter 100 30
Cost 29.33 Soup 80 24
Contribution Margin per unit 68.44 Lunch/ Dinnar Pack 170 51
BEP 321428.5714 Beverages 30 9
Fast food 60 18
Desserts 100 30
Dosha and others 150 45
Munchurian and others 70 21
Seprate dishes 120 36
Average 97.778 29.3333333333
Year CF DF PV
0 -22
1 11.68 0.906618 10.589301904 10% 0.909091
2 22.5 0.821957 18.494027251 10.30% 0.906618
3 31.72 0.745201 23.637777552
NPV 30.72
IRR 66.51%

pbp 1 year and 5.5 Months

DPBP 1 Year and 7.23 Months