ANSWERS ° 1 2 3 4 A-t a 2! 2,00,000 Zoe , _200ev _ fing Rs. ISBNS (eee) (+R)4 Ad ? * * : t 1,00,200 2yoojvoe 300,000, 101700 R: 8% Be areag ec (+8)! Ps IF! yee, 2,020,000 (hes) ps 238,284 BigcGee (1.08)? quolo ae eurociece (-08)4 4 238284 + b qzsage IHIuest We ca 24qyoio= 446355 Dy HAe3ss] - 1 2 3 (en's 3,00,000 x (1-065)! Fz 1.069) Fy oO 24 por) yr . 2,00,000% ¢ H, =A Bl4s00 ty: B 226840 oe Aeeete So0,c0e + 319500 + 226840 Br, 146,340A-4. Nhe Pond avelt behave Lke & Pepeluty pret 5,00, 000 : 500.288 = << = su SL SL 6 6.08" : = Ds 62,50,000° oy 2 oa A-S . BL 3k Sk be hos beer Is yo We oe pth Dee 4 be 16. 7 pes prowl: 4 has 6m 4 q~ C= ys !é Futore valu 4 Pr rccky : C & & a -1 ] Z,p0,000 _Buei002 TC. os) -1 } Ps 8INSFS0/_ 5.08” Re st = yf Ts? Sx2230 3,00,000 ze 30 ea [ (eM aa) » Bs 168 28,500 0-043. 4 5. he e412 3 4 x 50,000 $2,000 S000 $2,000 0,000 L rg mands 4U'° dont] = $0,000 Fy— 1 Som [1 eye) sae 3-0F © J > = - a ee aL BL a (10;00,02°) —— | | ———— & Sesame i EU den): Seed = Ps 1063, 80° ariv at Ty thn anbencet Racks Px 4,42,000 30099 T'~ aogw | : o- 0% Pupmce - tote. te actetdt piste 15 qt[, Lee Dp eg pro pent posthnant oo tee ptsent omdins ky te inital dumerrd- Anwekrnent,Wwe sAvtll are Gordon Model t Lenaleo A-8- Ute Alot prer - Be Drrdena "(ke-9) Dividend posal Lact yor Bs S20 i ne endl og, Hes 2 ad Do (ltg) = 5.20C 1+ 0-08) 2 sinox hog = ASEIC. Be 6b 2 Bs 140.40. Orl2r - 0-08 ds beg Mtoe gisele ale Psl4o-Ho. Dinalerol at the wd 4 te one ds F Do (14g)® 2 S120C1-08 24 oy, By = Dividends. 4-b404 2 Psl4l-o} R-g O-1L -0.08 Bre &141.01 A-4. Baoth mek FIR x EPS Po 2 14 x20 2 Bs 280. en. AKALe ps x ne Melt 7 Mo Eps antl gor at (ENS pelt bes 20 CTE RIS = 20 C1.0s)* > By .23.182 Po. Ne» EPS X PlEe bela agus2x 14 2 By 324-129Dividend = Sof, EPS= 12xXSe 2 E “Teo 6, 12-6] x O1S Oi eee oS O12 Sot 62-5 sR. 2S aA tte Atl Se7, eo dowealid at a Return of IST, Be velux AY Ate Abere 1 Es les dn apiraen dart R>ke, 2b Ahold prot P aividend aro put At~ eae eee 0 Ma Lrwtobmink paged astucd, pets A Abn 4 1%. Rela Bn tae the , brn falls down to #7 6 y [ir-6]x0-07 OD Sof, as Arvicdencl 0.12 on Sop 24.17 2 Bs F417 Lr Hhus tase 2 world aclitet nat 48 Aneel bed- Gis ol tte poet ar olriidenof au te ke af fetus in Ley bho Ate hot A Cypudy -A pe crpm kez kp + B (CRy- Re) ke> 2%4 0 3C4#%- 2%) O02 + O88 ¥ O10 50:02 $0042 0.06 eee Ge Kes Re + BCRm- Re) Has (Rm-ke) = madul Acie preniunn “20 e mex ue b.bp + OBX 0-04 = 0-02 + 0-032 =0-052 es 2 5.27 YTM = Tot + CFV -mP)/p _ Py+me ee 7 se L1ae- 140}/ 10 120 _ = S+(-4) 2 IL = 0-0083 120 (2b > 0.93 % Smee ce yo ae n primsiinn berpow Role ae pert thaw YTM Wie la [10-45] Iy qs: e212 5 13-28. ogay 4s as Ge eco 7h Yenrcee YIM 4a more Ahan Me loupe Rete -A-1r- kee [3% «= 2-16 kde 12 bet eppectine ka: KaCl-&> = 012(1- 6:30) 2 9-084 2&4 Wu grea yty = _3)02000 20.6 "$700,000. 000 Weg hs 9 Debt - Zoqooe | oy q $700,000 WACC= 0-6 xX O:IS 4 OYX BY 0094+ 3,36 - Bus FZ. A-IC. ke ou be col wlolid Alig Gordon Mode. Drv dend at the to Qo oper le Doll+9) 5 sC1.05). Bs.2e Po = _Dividend 9 ke-g = Dividend ke-4 Po ke. Driduwd +4 Po 2 c.2s5 $ 00S go 2 OOP -O.0S 50-12 Oe GEA-\7- Coat 4 Bord % dante & ka = YTM Tt + [ev- med /> Jor [tee- 120] /r0 ale os Ito > Jo+E-2} = 3» o.0are. 43% lo lo Tar Aso = 307 ko: kaCct-&) . 0-043 C1- 6-30) = 6-057! kg? on% , Rape OQ = [282 = a Cc oO-se : tn py we welt oliscount 2 A-+149- te Hes pages ier you 1 30009 X 0.9091 = 24243 2 yo,o0o © —-0-8264 = 33 OSE Beco ele 8 ee n 2e,000 % 076830 = _ 13660 sea _—— NPv = (hooooo) + WV MNSSH = ieevi- Sune |= PV ao Ge ave A go eheed atthe tow paspeet «Tridicd Trvertment = Bs 3,00,000 ) (arb) Yeon Casey Pro pie (os is es ae @ ‘Dis. Role Diseawltd CV ' 50,000 $0,000 60-8929 qaeas HMMS 2 60,000 |, 10,000 0-2992 44832 42477 3 Fv, 000 1, 80, 000 o- FNS 49826 142303 4 Bo, 000 2,60, 000 06355 50,840 143143 5 90, 000 350 00 <— pesgpu F106 2uN209 C |, 00,000 o- soe 0660 294869 + — i g 1,20, 000 60-4034, Pobre prriod die ble YS Yrs: 350,000 — J2 nemtt, x4o000 = 1637 4o,000 3, 50,000 Ye apenns om 2 nemth . Ayn daatovnbong ts pry ene diea blo Zuyg22 — 12_x SB) = Ors = $131 344622 Uy. ok byes ound ome omarttefine 21 Preaytot A ! 2 3 4 Ss PBT adep 4, 000 4000 4,000 4,000 4,000 din dep 2,060 2,000 2,000 2,b00 +=, 060 2,000 2,000 2,000 2,000 2,000 - 7 looe ]ooo 1000 ]oo0o0 1000 Sb Par loee looo 1000 fooo 1600 A Dep 2eov0 2,000 2,000 2,000 2,000 Coste Paap ooo B000 3,000 3,000 3.000 NPV Clog fi} |: Bove Ty) R (#2) « b-Jo (i0)$ ee 1) ods Neve Cle,000) 11,373 = A13F3 IRR opvak 10%), = 1392 Nev ot 16°) = c149) a7 Hs L+ NPM i-0 Pp. ate ws Wh pores [A nee fel + S72 : Iss Paice}@ ce « Loarentom Pept Me eps “Dan JS0,0CO . ate = Average daaly 1. au Av datias 230000 2 767 Ce daly 36s Trvetory Daya: eee oe ee Yooe® > S2.yoe 2 dp PIR. = Pe Alp Dep: — Aline0 s 233.58 or. 41 = 234 2u +52- 234 qe 4g. ey Ble ae a magni EG ANS * pags Ranage tnly Coss a ie ‘ " Sela > 467 arent = oo =e” a a i OE ee tee, FOF 30000 2 72-992 43 F P Depa 8 Cec = 49448-7472 2 gy aon