1000 borrowed money

120 costs paid to investors

700 expenses

Net income (1000-700=300)

Tax on income(30% of (300-120))

=54

Net cost =120+54=174

Hence net cost of capital 12%(1-30%)+54

The value of 54 is missing in your formula mam