Peter Johnson, the CFO of Homer Industries, Inc is trying to determine the Weighted Cost of Capital (WACC) based on two different capital structures under consideration to fund a new project. Assume the companys tax rate is 30%.

Component	Scenario 1	Scenario 2	Cost of Capital	Tax Rate
Debt	$4,000,000.00	$1,000,000.00	8%	30%
Preferred Stock	1,200,000.00	1,500,000.00	10%
Common Stock	1,000,000.00	3,700,000.00	13%
Total	$6,200,000.00	$6,200,000.00

1-a. Complete the table below to determine the WACC for each of the two capital structure scenarios. (Enter your answer as a whole percentage rounded to 2 decimal places (e.g. .3555 should be entered as 35.55).)

59.68

	Scenario 1 Weight %	Scenario 2 Weight %	Scenario 1 Weighted Cost	Scenario 2 Weighted Cost	Cost of Capital	Tax Rate
Debt	64.52%	16.13%			8%	30%
Preferred Stock	19.35%	24.19%			10%
Common Stock	16.13%	59.68%			13%
Total	100.00%	100.00%

Assume the new projects operating cash flows for the upcoming 5 years are as follows:

	Project A
Initial Outlay	$ -6,200,000.00
Inflow year 1	1,270,000.00
Inflow year 2	1,750,000.00
Inflow year 3	1,980,000.00
Inflow year 4	2,160,000.00
Inflow year 5	2,450,000.00
WACC	?

2-a. What are the WACC (restated from Part 1), NPV, IRR, and payback years of this project? (Negative values should be entered with a minus sign. All answers should be entered rounded to 2 decimal places. Your answers for WACC and IRR should be whole percentages (e.g. .3555 should be entered as 35.55).)

WACC (from Part 1)	7.65%
NPV
IRR	14.89%
Payback Method