Can some one help me!! in Excel would be better and easy. thanks I appreciate in advance. Kindly!!! I have some result that someone already gave me and it is wrong as well. So please, do not give the same result some one else gave which are wrong as well. Answer # 1 i really did not understand what i got from the tutor.For the # 2 it should be rejected and the amount is not $627.88. # 3 WACC is not 11.58% # 4 is not $2,902.76.

1-KADS, Inc., has spent $350,000 on research to develop a new computer game. The firm is planning to -spend $150,000 on a machine to produce the new game. Shipping and installation costs of the machine will be capitalized and depreciated; they total $45,000. The machine has an expected life of three years, a $70,000 estimated resale value, and falls under the MACRS 7-year class life. Revenue from the new game is expected to be $550,000 per year, with costs of $200,000 per year. The firm has a tax rate of 40 percent, an opportunity cost of capital of 12 percent, and it expects net working capital to increase by $75,000 at the beginning of the project. What will the cash flows for this project be? (Negative amounts should be indicated by a minus sign. Round your answers to 2 decimal places.)

Year 0 1 2 3

FCF $ $ $ $

2-Compute the NPV for Project K if the appropriate cost of capital is 7 percent. (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your final answer to 2 decimal places.)

Time: 0 1 2 3 4 5

Cash Flow -$11,600 $5,800 $6,800 $6,800 $5,800 -$14,600

3-Suppose that TapDance, Inc.'s, capital structure features 70 percent equity, 30 percent debt, and that its before-tax cost of debt is 6 percent, while its cost of equity is 11 percent. Assume the appropriate weighted average tax rate is 34 percent. What will be TapDance's WACC? (Round your answer to 2 decimal places.) WACC %

4-Your firm needs a computerized machine tool lathe which costs $56,000 and requires $12,600 in maintenance for each year of its 3-year life. After three years, this machine will be replaced. The machine falls into the MACRS 3-year class life category. Assume a tax rate of 35 percent and a discount rate of 12 percent. If the lathe can be sold for $5,600 at the end of year 3, what is the after-tax salvage value? (Round your answer to 2 decimal places.) Salvage value after tax $