please help me to finish it!
195% 02. 20. Tables SmartArt Formulas Review Layout A Home Charts Fm 11 Data Algement abc- Format Normal - . . Wrap Ted Number General 89. % ) Caibri Body Fin B st Conditional Formatting Merge BTU Clest Paste 067 : fx D You are the Chief Financial Officer and lead Project Development President for a wack. You are pred with a few options about what do not forget your team. However, you must evaluate the then make the ultimate choice on the project telange The form you work for publiclyded committently has 10.000.000 shares tutanding and 200,000 Bandits the company's most recently paid dividend was 53 per share the dividend growiat per per you now that the company's the price is $48. You are now that the bota of the Land orected on the market. The most current rate offered ones 1.9 The bonds for them were womedeyse past, November 2010, today in Movember 2017, and have a matury date of 2040. They pays coupont, we all manually, and were originally sold to par value These bonds porten an active yule and recently $1,100. The company at 21% Pet This new project will rate modo. It win 25.000.000 today for a new building and Properthnew project will be production of bamboo tenuh perksanives, etc. Bamboo is more sustainable machen. We wol Went of 10alpende con today. We know that this project that it can be used, hasara antimicrobial properties, and is one of the fastest growing plants in the bring 14.000.000 in the first year, ita rate of 25 for the food weat a rate ww. This project will cost $11,000,000 today to purchase the land and creation of the bamboo farm. I will cost the years. Weploy MACRS depresion for CAPEX in year and we will S.000.000 for the machines reeded to pred produce the uten the farm will be depreciated 20 year are to unde 8.000.000 new machine utworting capital wil telefoach yea. MACRSed the following the MACHES The first year of sales will be $7,000,000 de son of sales will get the wint which they will we w ne til we have grown bamboe entilatier year. The Nwe needed today w the project and come the originates for Sand the rew $1.600.000 and we my he recovered at the end of the projecte de forming we do not need to what for the press with a new product that is releasing purchase them the end of year. Thromeday, wilayers. At the of art. wora pred SIS.000.000 and machines are worthless Sales will grow a rate of per w dots will be of event in your one and a reseby per your feet Year will be 4 COG) This post is more roky and will require te ofre perche we 5 De 10 ww utang I boutin 12 Beta 15:00 Cape year 1.00 10.000.000 wew1 100.000 er et 12 Cape COM 1.SON COGA, 21 MWC l wil Sheets 2500 per 2.600.00 www 14,000.00 Sela growth Coor 1.000.00 Codecine Cape Warm 4.000.00 NA Home Layout Tables Charts SmartArt Formulas Data Review For 11 A. A Al abc. Wrap Text General Calor (Body B 1 U Paul Date Clear Corobional Merde mer De D57 : H 5 5 5 3 5 Project Info 4500 Cape, pero IN NW.YO 3.00 Sleet 10,000,000 sales growth, W12 200,000 growth, 12. Cape O COG, y 1.2.3 190 CDS, 4,50 Nova NW of sales Ni warga Now Snow Project 2 leto 3.000.00 Gear 2,500.00 NWC year 14,000.00 we wth Cos year 5,000.00 Codec Cape sv form share ved growth On To Share Outstanding 11 Ronds Outstanding 12 Beta 10 14 15 ca 16 rent date 17 maturity 19 Bond Price 20 Tax 21 MY 22 Mudebt 23 Mtotal 224 25 MARS year MACIES 20-ye 5 5 5 4,000.00 4.000.00 5 $ 5 5 1,300.00 23 450,000,000.00 240,000,000.00 690,000,000.00 0948 012 6. 006 2 CO2 6 . 00175 DOS73 d. 28 | 20 M 30 CAPM 31 cost of 12 WACCOM 3 WACC CAM 14 2 10.400 CON 6.370 2400 36 PROJECT 17 3 19 C 40 Dertion 3 $ 5 14.000000 7,000,000.00 1832 500.00 17.500.000,00 8.750,000.00 11804250.00 136003 750.000.00$ 11,669,280.00 4 OTO00003 7,448.000.000 (1.5440005 700.00 71425000 5.254.912.00 5 75 H00 8.341,760.00 20342,771.30 1.421.210.005 (1, 121,720.00 0600 101 100 10001 2.715,00.00 12,706321.20 591 00 6.721.00455 2006.10.2005 4,21125.00 S MS2000 5133.502.0 34 SRO, O $1615208 Sheet Clear Merge Conditional Formatting RE 290 fx D H 5 365 PROTI 32 0 5 SO $ 0000 OSTET 5 TALO00.000,00 1,000,000.00 $ 93700.00 17.500,000.00 750,000.00 5 (490.00 800.000 2.750.000 DO 11,669.250,00 5 5 20.05.2.360.00 1,135.00 265.625.00 23ROOS 3 14,45 S502.50 $ 27352013 8.750,00 S160825015 S DOES 21.352.000 100 10.00 $ 3.2.771.30 11.428,250.000 1.250.000 MO 15000.00 2006 R20 5.915 3 00 $ 6771.4MSS 34.361.173.00 11.77.52 32.00 MO 7A000 DOS 41.540.250.00 (750000 16 5.20012.00 5 SL52003 MATOS SODINE 38 19. 40 Deprecatione 41. Deprecio, 42 TT 4 Tas come 45C CAPEX 57 C ingin we 49 NWC 50 NOT SWOT 12 Pro UPV 25 55.600,000.00 5 2.500.000 SORT $ 10.000.00 1.000.000.00 22,073457507 19.000.000 435,000.00 411 000.00 ES $ 4.900,000.00 STO S40,000 DOS 0.005 5 $ 3146,560.00 ESSO 3,646.560.00 4.000.000.00 4,000,000.00 43.552.665.25 3.500.000,00 21.005 149.00 SOS 2160457505 149.412 WLISEDOS 5 PROTECT 6 Cante GATE 65 locs CAR WC 70 W 71 MO D Y5 HO Nereale Sheet reado 195% 02. 20. Tables SmartArt Formulas Review Layout A Home Charts Fm 11 Data Algement abc- Format Normal - . . Wrap Ted Number General 89. % ) Caibri Body Fin B st Conditional Formatting Merge BTU Clest Paste 067 : fx D You are the Chief Financial Officer and lead Project Development President for a wack. You are pred with a few options about what do not forget your team. However, you must evaluate the then make the ultimate choice on the project telange The form you work for publiclyded committently has 10.000.000 shares tutanding and 200,000 Bandits the company's most recently paid dividend was 53 per share the dividend growiat per per you now that the company's the price is $48. You are now that the bota of the Land orected on the market. The most current rate offered ones 1.9 The bonds for them were womedeyse past, November 2010, today in Movember 2017, and have a matury date of 2040. They pays coupont, we all manually, and were originally sold to par value These bonds porten an active yule and recently $1,100. The company at 21% Pet This new project will rate modo. It win 25.000.000 today for a new building and Properthnew project will be production of bamboo tenuh perksanives, etc. Bamboo is more sustainable machen. We wol Went of 10alpende con today. We know that this project that it can be used, hasara antimicrobial properties, and is one of the fastest growing plants in the bring 14.000.000 in the first year, ita rate of 25 for the food weat a rate ww. This project will cost $11,000,000 today to purchase the land and creation of the bamboo farm. I will cost the years. Weploy MACRS depresion for CAPEX in year and we will S.000.000 for the machines reeded to pred produce the uten the farm will be depreciated 20 year are to unde 8.000.000 new machine utworting capital wil telefoach yea. MACRSed the following the MACHES The first year of sales will be $7,000,000 de son of sales will get the wint which they will we w ne til we have grown bamboe entilatier year. The Nwe needed today w the project and come the originates for Sand the rew $1.600.000 and we my he recovered at the end of the projecte de forming we do not need to what for the press with a new product that is releasing purchase them the end of year. Thromeday, wilayers. At the of art. wora pred SIS.000.000 and machines are worthless Sales will grow a rate of per w dots will be of event in your one and a reseby per your feet Year will be 4 COG) This post is more roky and will require te ofre perche we 5 De 10 ww utang I boutin 12 Beta 15:00 Cape year 1.00 10.000.000 wew1 100.000 er et 12 Cape COM 1.SON COGA, 21 MWC l wil Sheets 2500 per 2.600.00 www 14,000.00 Sela growth Coor 1.000.00 Codecine Cape Warm 4.000.00 NA Home Layout Tables Charts SmartArt Formulas Data Review For 11 A. A Al abc. Wrap Text General Calor (Body B 1 U Paul Date Clear Corobional Merde mer De D57 : H 5 5 5 3 5 Project Info 4500 Cape, pero IN NW.YO 3.00 Sleet 10,000,000 sales growth, W12 200,000 growth, 12. Cape O COG, y 1.2.3 190 CDS, 4,50 Nova NW of sales Ni warga Now Snow Project 2 leto 3.000.00 Gear 2,500.00 NWC year 14,000.00 we wth Cos year 5,000.00 Codec Cape sv form share ved growth On To Share Outstanding 11 Ronds Outstanding 12 Beta 10 14 15 ca 16 rent date 17 maturity 19 Bond Price 20 Tax 21 MY 22 Mudebt 23 Mtotal 224 25 MARS year MACIES 20-ye 5 5 5 4,000.00 4.000.00 5 $ 5 5 1,300.00 23 450,000,000.00 240,000,000.00 690,000,000.00 0948 012 6. 006 2 CO2 6 . 00175 DOS73 d. 28 | 20 M 30 CAPM 31 cost of 12 WACCOM 3 WACC CAM 14 2 10.400 CON 6.370 2400 36 PROJECT 17 3 19 C 40 Dertion 3 $ 5 14.000000 7,000,000.00 1832 500.00 17.500.000,00 8.750,000.00 11804250.00 136003 750.000.00$ 11,669,280.00 4 OTO00003 7,448.000.000 (1.5440005 700.00 71425000 5.254.912.00 5 75 H00 8.341,760.00 20342,771.30 1.421.210.005 (1, 121,720.00 0600 101 100 10001 2.715,00.00 12,706321.20 591 00 6.721.00455 2006.10.2005 4,21125.00 S MS2000 5133.502.0 34 SRO, O $1615208 Sheet Clear Merge Conditional Formatting RE 290 fx D H 5 365 PROTI 32 0 5 SO $ 0000 OSTET 5 TALO00.000,00 1,000,000.00 $ 93700.00 17.500,000.00 750,000.00 5 (490.00 800.000 2.750.000 DO 11,669.250,00 5 5 20.05.2.360.00 1,135.00 265.625.00 23ROOS 3 14,45 S502.50 $ 27352013 8.750,00 S160825015 S DOES 21.352.000 100 10.00 $ 3.2.771.30 11.428,250.000 1.250.000 MO 15000.00 2006 R20 5.915 3 00 $ 6771.4MSS 34.361.173.00 11.77.52 32.00 MO 7A000 DOS 41.540.250.00 (750000 16 5.20012.00 5 SL52003 MATOS SODINE 38 19. 40 Deprecatione 41. Deprecio, 42 TT 4 Tas come 45C CAPEX 57 C ingin we 49 NWC 50 NOT SWOT 12 Pro UPV 25 55.600,000.00 5 2.500.000 SORT $ 10.000.00 1.000.000.00 22,073457507 19.000.000 435,000.00 411 000.00 ES $ 4.900,000.00 STO S40,000 DOS 0.005 5 $ 3146,560.00 ESSO 3,646.560.00 4.000.000.00 4,000,000.00 43.552.665.25 3.500.000,00 21.005 149.00 SOS 2160457505 149.412 WLISEDOS 5 PROTECT 6 Cante GATE 65 locs CAR WC 70 W 71 MO D Y5 HO Nereale Sheet reado
