\begin{tabular}{|l|r|} \hline \multicolumn{1}{c|}{ B14 } & \multicolumn{1}{c|}{ B } \\ \hline \multicolumn{1}{|c|}{ Calculations } & \\ \hline \multicolumn{1}{|c|}{ Ceta } & 1.56 \\ \hline Market Risk Premium & 5% \\ \hline Risk Free Rate & 4.93% \\ \hline Mercury Capital Structure & \\ \hline Tax Rate & 40% \\ \hline Weight of Equity & 80% \\ Cost of Equity \\ Weight of Debt & 12.73% \\ \hline Cost of Debt & 20% \\ \hline \end{tabular} WACC What is the capital expenditure? What is the value of additional Capex? \begin{tabular}{|l|r|} \hline \multicolumn{1}{c|}{ B14 } & \multicolumn{1}{c|}{ B } \\ \hline \multicolumn{1}{|c|}{ Calculations } & \\ \hline \multicolumn{1}{|c|}{ Ceta } & 1.56 \\ \hline Market Risk Premium & 5% \\ \hline Risk Free Rate & 4.93% \\ \hline Mercury Capital Structure & \\ \hline Tax Rate & 40% \\ \hline Weight of Equity & 80% \\ Cost of Equity \\ Weight of Debt & 12.73% \\ \hline Cost of Debt & 20% \\ \hline \end{tabular} WACC What is the capital expenditure? What is the value of additional Capex