Exhibit IV: SCRPCs Balance Sheet Information ($000s)

BOOK

Accounts Payable $120,124

Accruals and Other Current Liabilities 64,111

Notes Payable (for working capital) 58,125

TOTAL CURRENT LIABILITIES 242,360

Long-term Debt 275,000

TOTAL LIABILITIES 517,360

Preferred Stock (par $100) 5,000

Common Equity ($1 par) 10,000

Excess of Par 40,000

Retained Earnings 458,445

TOTAL LIABILITIES AND EQUITY $1,030,805

Exhibit V: Market, Industry, and SCRPCs Financial Information

Treasury Bill Rate 4.25%

Long-term Government Bond Yield 7.45%

Long-term Corporate Bond Yield 8.75%

Average Beta for Industry 1.25

SCRPCS Beta 1.45

Average P/E Ratio for Industry 13.50

SCRPCS Recent P/E Ratio 10.75

Recent Price of SCRPCs Common Stock $36.01

SCRPCs Tax Rate 40%

SCRPCs Bond Risk Premium 4.0%

SCRPCs Bonds are selling at $910 with a Coupon. Rate of 7.25 and maturity of 14 years. Floatation costs for the bonds would be $5 per bond. SCRPCs preferred stock ($100 par) pays a $14 dividend and is selling for $110. The firm would have a $5 floatation cost if it sold preferred stock today. If SCRPC sold additional common stock, the floatation cost and the decline in value would be about 20% of the current price.

Exhibit II: Historical Estimates of Yearly Returns on Certain Investments: 1926 - 2004

Investment Arithmetic Return Geometric Return Standard Deviation

Common Stocks 12.39% 10.43% 20.32

Long-term Government Bonds 5.82% 5.44% 9.30

T-Bills 3.76% 3.72% 3.14

Inflation 3.12% 3.04% 4.32

Historic Equity Premium (Gov. Bonds) 6.57% 4.99%

Historic Equity Premium (Gov. Bills) 8.63% 6.71%

Source: Ibbotson Associates, Stocks, Bonds, Bills, and Inflation, Valuation Edition, 2006 Yearbook.

Exhibit III: SCRPCs EPS and DPS Information Year EPS Change (%) DPS (%)

2007 $1.72 $0.92

2008 $1.84 3.98 $0.96 4.34

2009 $2.85 54.89 $1.01 5.50

2010 $3.25 14.04 $1.06 4.95

2011 $3.12 -4.00 $1.10 3.77

2012 $3.15 0.96 $1.16 5.45

2013 Projected $3.35 6.35 $1.22 5.17

Question: Estimate the cost for common stock using the Gordon Model (dividend valuation model).

Question: Calculate the cost of common stock using the Capital Asset Pricing Model.

Question: Calculate SCRPCs cost of capital when retained earnings is the source of common stock financing and the Gordon Model estimate is used. Use current market values of the financial instruments to determine the components weights.

Question: What is SCRPCs cost of capital when the firm has to issue new common stock and the Gordon Model estimate is used?