LBD just paid a dividend of $1.60. g=5% and the current price of LBD stock is $40. There are 150,000 shares of common stock outstanding. It has one bond issue outstanding with an 8% coupon and six years remaining to maturity that is quoted at a price of 106% of par. Their bond issue pays semi-annual coupons and its total face value is 800,000. LBD's owners also have a few shares of preferred stock. There are a total of 25,000 shares of preferred outstanding, and it is trading at $32 per share. The cost of preferred is 10%. Tax rate = 22%.

Show work

What are the relevant TOTAL cash flows for each year that the production line is in use?

YR 0

Yr 1

Yr 2

Yr 3

Yr 4

Yr 5