Foreign Investment $-$ Currency: $0$

$/$USD $0\mathrm{.}00000$

USD$/$ Spot Rate $($NTC$)0\mathrm{.}00$

All amounts are denoted in $0,$ unless otherwise specified

Outstanding Debt Outstanding Common Equity

Maturity $10$ years Shares Outstanding $1,959\mathrm{.}482$

Yield to Maturity $12\mathrm{.}0\%$ Current Share Price

Present Value Market Capitalization

Coupon Rate $11\mathrm{.}0\%$

Coupon Payment Periods $20$ periods

Coupon Payment Amount

Par Value $700,000,000$

All amounts are to be denoted in USD, unless otherwise specified

Outstanding Debt Outstanding Common Equity

Maturity Basic Shares Outstanding

Yield to Maturity Current Share Price

Present Value Market Capitalization

Coupon Rate Total Common Equity Value

Coupon Payment Periods

Coupon Payment Amount CAPM DGM $($or GGM$)$

Par Value Beta L$*1\mathrm{.}40$ Share Price

Total Debt Value Beta UL D$0$ $$-$

Rf $0\mathrm{.}0\%$ g dividends $4\mathrm{.}5\%$

Cost of Debt Rm $0\mathrm{.}0\%$ D$1$ $$-$

Tax Rate $34\mathrm{.}0\%$ Cost of Equity Cost of Equity

After$-$Tax Cost of Debt