Pop| 27|352 SISHTIM Camlin Page

Chaçe 13 Pa 27 362- MSn wAeVA KtD Date

99) Rik uResn- 0 027

0s

O-027 + o4s (o1- 0.021)

4645

me 12X2 34
3 W lOD

h* 2xr
6Mg 7.

5.|27

H n = S:2/2 » 2.45
h= 2-136X
20

25.t 6D =85 m i n

= 25x loc t 6 x 68Y. 67:3 milln

n = qX2 I8
Y = - 68
30
 Camlina

92 ) = 4 33 (1-an)
Por tne (tna @
2387.

5
3-381.
25
6ofes

(25 4277) (60 X3 =364027

1
\8s 8s

60

lo6 68
15 m u Vae

c00 =26s X
- 3 28%%
20
67-3

K I. t 27.
WAC = (o1 x10:1 ) t 03(s12(1-o- 23))

4i10
Ke | | 8 .
WC
 Camlin Page
Date

)
k S . o S6
| t k XID
5.12, =

41 = 5. 0S6 (ktL) 5.4447

10

(98)
MoAna
64
S042Lah

loq-S I124%
Matwity 23 ymM
5. 4s.
6-12.
A-06801,
2Y. \o)
Ratio hs472.
 Camlin age
Date

a) 3D4 wen t &UD hht680 a

=0133
=O264

b)
SD42 laens

07602
dcor 1602. -02398
omy heiht

=24% |* (:1) =(06Z.

15

WACC
20

WACC z |01

138 I38

138
30 138
 (61x 4:25sInen)
= 3-S) t&S. (1 -3s2)

4-6

10
357 n
4- 5176%

2
on penr tnx 3 561%
4-52 (1-21.)

=6.2] 2/

3342 lawh By

(oa2/.

25

5. 7s) 454

6247 lakn
A312
S247 5241
 Camlin Page
|Date

(fm- )
4.88 12
3Sy t 6-1s X 8. q:4
X 8-S) J2
X Ll:2.
12
X l3-28
Z 35, t |4s X &S IS83 1s-5 12

a)
b) XY

DIE Kai =0-65

y:4242).

=43
15

5)

20

0-05
25 02S 3/.
74660 ll6. &3
(|-00S85 )
ke I|).
30|
 Camlin Page
Date

(lD:36D 6-3)
=$2s13n914 2
5

10 &12 un
47M 5. 1437

M2 64812
15 3-7 487 X

(nosloce Xme) |3$7 ns

(13597x 37)
U652
20

17-4sX402)
280243 (Wn 28D2MS

161%

Ratin welgh t (dgina) -0.0546

miy e 0135
=6.24|
 Camlin Page
Date

WACc = (0739 A72)t (o261X 32 ) =S.

1Mge aupt eanin rah 0.3el/ o:134

=p (em- )
=Is (-37)
shse

10

2 3 S

15

bons Nen n ms bxcut

-220 o oos

25

l690688 SS 4s
(mea)

30
 Camlin Page
Date

Q21
369
2. 3 5

190-3 201:33 230.3 2S389 30

36339o344G3 434s 43 16 35S 23 S440 7S

2072367 2279bD3
pC spna aISZ 2s9s 28 S4 3135D 34S3q45 374993u0
138Woo 1s24o l47464o D0262I4
13 18 710
Is4S1226

=253y681sq -2
.4 B4-3)2
15

4So DooD
l66 364 41964
oS nn

ha ie m a i n y s &s. 32