22 fet Int bepue Date: 1.50 175 2) 3) 2. 4) 21 2.12 Delt Intext Eup for yours = 22.27 MX 957 2.116 M but rate ke = 6% +1.364.5%) = 11.85% WACC = 0.25 (9%) + 0.75 (11.851) -1.147 Tax shalsa 1) 12 x 0.35 = 0.42m 2) 1.7 X 0.35 0.595m 3) 2.8 x 0.35 0.9lno 41 2.1 x this hould be 5 2:116 x 35 0.7405 used for calculation of TV Tve 0.7405 (1.06) = 15.28m 0.1114 - 0.06 0.35 0.735 + 0.4fo+ 55. + 2 of TcX 27 1-24 1.11142 11.1114) 3 22 fet Int bepue Date: 1.50 175 2) 3) 2. 4) 21 2.12 Delt Intext Eup for yours = 22.27 MX 957 2.116 M but rate ke = 6% +1.364.5%) = 11.85% WACC = 0.25 (9%) + 0.75 (11.851) -1.147 Tax shalsa 1) 12 x 0.35 = 0.42m 2) 1.7 X 0.35 0.595m 3) 2.8 x 0.35 0.9lno 41 2.1 x this hould be 5 2:116 x 35 0.7405 used for calculation of TV Tve 0.7405 (1.06) = 15.28m 0.1114 - 0.06 0.35 0.735 + 0.4fo+ 55. + 2 of TcX 27 1-24 1.11142 11.1114) 3