financial data Guta plans to use in estimating DBSC's WACC

'xmb" I' "hand" da" ('ut" Plans to use In estimating DESC'I VV XCC ' I t , V- --.-. l . .,. . . ' )I{.SL s Lurrc'nl marIu-I value n uunu/ ru Iilul strudnra - ' I Weigh! !! I I g 1 all! II) he usaf in lim ru/cu/ulinn ul the uni n/'burrml'in r with bands ' 'J'Vn (scrrxianntxal payment l5 years Min to be used in the calculation ofthe cos"! ofpreferred stack' CS r' .. A 5 c ., 9% ofpar Br. % so = at l I am to be used In the adculutz'un Q/"lhe cm"! afc-amman equin" [II '5 (El 6 3 Q C. 2. fi fi = fl. hi C 5. 'J' E g DBSC's beta MED Br Last year's dividend (Do) . El 3 - Br- 95. 000- v Br. [24.1100. 0 This exhibit shows the dam ncuiui m esliumtc the bnnk's W ACC . Specifically. it first presents DBSC's currcnl' nmrkc! mhz: aprw! cap/lu] sxmcturc used to dctcmunc ln th' "ALL. mleulauon. [nhm pranLs the dam rcquxrco to tulmlun in east or (it: rr: ' ' stadiand the con ofcommm stock. The ligurcszm: computed based on umlyscsof mwstmcm m the Lfixooxmx tm m=x usn, , . amount ol'ncw conte issued i :x the whim am) : Q'xgz 3' $efcujxwfl "kv" ' 3'57'0 X' x(v2'( OLCv-OAO'BS)' gardlng how they shoul .. l oni -yieldplu s'fiskvprcmiu m: : , o . .. fl . s D- '2 is E 5 na l' c.