Unicorn $Ltd$ operates a chain $of$ home furnishing stores around the country. You have been provided with the following projections for the company $(in$ millions $of$ Rupees$)$

$1$

$2$

$34(Terminal$

$\{Horizon\}$ year$)$

EBIT $110\mathrm{.}00125\mathrm{.}00156\mathrm{.}25172$

Net Cap $Ex3037\mathrm{.}546\mathrm{.}532$

Total Working Capital

$60$

$70$

$82$

$90$

Cost $of$ Equity $12\%11\%11\%10\%$

Pre$-$tax Cost $of$ Debt $8\%9\%10\%9\%$

Percentage $of$ Debt $20\%25\%30\%25\%$

The company has a tax rate $of30\%,$

The firm will grow $at5\%$ forever, starting $in$ year $4.$ The working capital currently $is50$ million.

$a.$ Estimate the expected cash flows $to$ the firm for years $1-4.$

$b.$ Estimate the cost $of$ capital each year for years $1-4.$

$c.$ Estimate the terminal $(Horizon)$ value.