Risk free Treasuy Bond Bonds Data inflation (5 years) inflation (next 5) NIR_P (fonnula) DRP Maturity Bonds outstanding (semi annual) Curnent Price coupon rate Years to Maturity Par Value Preferred stock Par value Dividend Rate Current price Common Stock Current price Last dividend Growth rate Beta Market retum 0.07 0.02 0.01 0.001 X (fin-I) 0.001 0.001 10 $1,154 12.0% 15 1000 $100 10.0% $111 $50.00 $4.19 5.0% 1.2 Consultant's Forecasts of the proiect's returns Economic Conditions Strong Nonnal Weak prob Return -28%