Page No.

Date:

Cost of capial .-SYBfM.

34 - 91

NO hosth

(00
ke= loA) dsb. o p . shau

1300OO 16.25 16.25/=45

to000 8-).
600000 5.00 s lo.=4.s
Tofal &00000 4-33sL
prefatien csut xI00
kei

postibsa dausunt capdat

goDo,000 50 50%1)=.s
90,00,D00 12.5/ 61. 25A6). =0.5
Debuyt 60,00,000 34-5] 34SN5-2):5
Tote! -69,00,000
unfatian. dotal
heaflir taw cot o capual
ta ate = 35l
 Pag8 fo

Ke =

ke l.

ke = I(1l-t)
-8(1 -0.35
=(0.65)
5.2°1.

WAe= |23L

Addedlo, Deb sh t 40, 00,o00.

Det3
D=IS P=FI5

pautuda
stgted et

40Xt
80,00,Dg0 40: |08
.g 20,00 D00 6 l.
Deb 6o,00,0 00 5-2/ 20
O,00,00D
Total o 2.00,00,0C0 |426
Jotal WAe I4.26

kd =I(1-t)
to(1-o35) 3sk
+-20+4 =lo (o6s)
=6.s/:
 Page No.:

Date

Gunen
Rst euythig uildoe as of (G
pauiula dacnt
yox 3 2
80,00,00o 40). 32
. sl 20 00,000 3ox S-2|
5-2).
Debew) 4000,000 90x66
|00|. l6.26

ke WAl=]br24
D 3

M.V4 MV
Deb
EBIT

300 009 30000 2000o

400000 t0000 33000o (5.
Go0000 300000 300000 |2/.
He0000 340000 B60o00 161

tut (24000o Coc.

240000o
-153
Det 250000
121 .8. 12y/.

2a500%n0000x(D).
keD2
(oy.
 |fage No

|Dato

bebt (Lt)
320000 t0000

330 00 =582323

ahaslie
dmant EBIT -
3000UD 3000o

(|.

Delta
Pactbt
3600o
dut360000 By0o

16/
2y00OD E2223333