8/8/2019 Excel Sheet for Cost of Capital

1/41

8/8/2019 Excel Sheet for Cost of Capital

2/41

8/8/2019 Excel Sheet for Cost of Capital

3/41

8/8/2019 Excel Sheet for Cost of Capital

4/41

8/8/2019 Excel Sheet for Cost of Capital

5/41

8/8/2019 Excel Sheet for Cost of Capital

6/41

8/8/2019 Excel Sheet for Cost of Capital

7/41

8/8/2019 Excel Sheet for Cost of Capital

8/41

8/8/2019 Excel Sheet for Cost of Capital

9/41

8/8/2019 Excel Sheet for Cost of Capital

10/41

8/8/2019 Excel Sheet for Cost of Capital

11/41

8/8/2019 Excel Sheet for Cost of Capital

12/41

8/8/2019 Excel Sheet for Cost of Capital

13/41

8/8/2019 Excel Sheet for Cost of Capital

14/41

8/8/2019 Excel Sheet for Cost of Capital

15/41

8/8/2019 Excel Sheet for Cost of Capital

16/41

8/8/2019 Excel Sheet for Cost of Capital

17/41

8/8/2019 Excel Sheet for Cost of Capital

18/41

8/8/2019 Excel Sheet for Cost of Capital

19/41

8/8/2019 Excel Sheet for Cost of Capital

20/41

8/8/2019 Excel Sheet for Cost of Capital

21/41

8/8/2019 Excel Sheet for Cost of Capital

22/41

8/8/2019 Excel Sheet for Cost of Capital

23/41

8/8/2019 Excel Sheet for Cost of Capital

24/41

8/8/2019 Excel Sheet for Cost of Capital

25/41

8/8/2019 Excel Sheet for Cost of Capital

26/41

8/8/2019 Excel Sheet for Cost of Capital

27/41

8/8/2019 Excel Sheet for Cost of Capital

28/41

8/8/2019 Excel Sheet for Cost of Capital

29/41

8/8/2019 Excel Sheet for Cost of Capital

30/41

8/8/2019 Excel Sheet for Cost of Capital

31/41

8/8/2019 Excel Sheet for Cost of Capital

32/41

8/8/2019 Excel Sheet for Cost of Capital

33/41

8/8/2019 Excel Sheet for Cost of Capital

34/41

8/8/2019 Excel Sheet for Cost of Capital

35/41

8/8/2019 Excel Sheet for Cost of Capital

36/41

8/8/2019 Excel Sheet for Cost of Capital

37/41

8/8/2019 Excel Sheet for Cost of Capital

38/41

8/8/2019 Excel Sheet for Cost of Capital

39/41

8/8/2019 Excel Sheet for Cost of Capital

40/41

8/8/2019 Excel Sheet for Cost of Capital

41/41