Equity Capital (IN SHARE OF RS 10 EACH) - 15 CRORES 11% Preference Capital, ( IN SHARES OF RS 10 EACH , FULLY PAID UP AT PAR) - 1 CRORE

Retained earnings - 20 CRORE 13.5 % Debentures ( OF RS 100 EACH ) - 10 CRORE 15% TERM LOAN - 12.5 CRORE The next expected dividend per share is Rs.3.60. The dividend per share is expected to grow at the rate of 7%. The market price per share is Rs.40. Preference stock, redeemable after 10 years is currently selling for Rs.75 per share. Debentures, redeemable after 6 years are selling for Rs.80 per debenture. The tax rate for the company is 40%. COMPUTE WACC MARKET VALUE PROPORTION