Assume ALL EQUITY FINANCED; ZERO GROWTH considering adding debts.

$\backslash$table$[[$bu$,1,],[$T$,40\%,],[$Rs$,12\%,=$ cost of equity$],[$Rf$,6\%,],[$RPM$,6\%,=Rm-rf$