Solution

Item

Audit data

Evaluating data

SC. total equity

CDG. total equity

Capital cost

Difference

1

NYH

57646.13

71347.43

58847.36

12500.07

-

-

M1

57146.13

66712.33

-

-

-

7864.97

M2

500.00

4635.10

-

-

-

-

2

NYH

25977.00

39678.30

25394.11

14284.19

4244.13

-

M1

25477.00

35043.20

-

-

-

9649.09

M2

500.00

4635.10

-

-

-

-

3

NYH

68828.56

82529.86

52819.11

29710.75

4244.13

-

M1

68328.56

77894.76

-

-

-

25075.65

M2

500.00

4635.10

-

-

-

-