Please help wi the second image.

Newington Chemicals has planned capital expenditures of $1,500,000 for the coming fiscal year. They have prioritized five projects at a total cost of $1,500,000, to be financed in the following way: Debt $200,000 Preferred Stock 200,000 Common Equity 600,000 The bonds have a coupon rate of 7% and will sell for par value. The preferred stock is 10%, $100 par. It sells for par value with $5 per share flotation costs. The common stock of the company sells for $73 per share with flotation costs of $3.00 per share. It is expected to pay a $9 dividend in the coming year. The company's growth rate is expected to be constant at 4%. The company's tax rate is 30%. The Net Income for the Company this year is expected to be $1,000,000. The dividend payout ratio is 70%. Assume the beginning retained earnings balance = 0. PRIMARY POST: Complete the required calculations, fill in the highlighted areas in the chart and post your answer in Discuss in the below Table Format: (Fill in all yellow highlighted areas in the below chart and then copy and paste into your Discuss Post) (Include answers with work similar to Example below) EXAMPLE: DEBT 30/90 = 33 9.465(1-3) = 6.63% 2. 1879 C/S 50/90 = 56 4/50 +.05 = 13% 7.28 WACC 1 Source: Weight: Cost of Capital: % Weighted Cost: Debt RANGE: P/S C/E WACC 1 = WACC 2 Source Weight: Debt Cost of Capital: % Weighted Cost: RANGE: P/S CIE WACC 2 = REPLY POST: Assume the cash flow from one of the five capital budgeting projects is as follows. Using the correct WACC from the primary post, calculate the NPV using WACC 1 and WACC2, fill in the highlighted areas in the chart and post your answer in Discuss in the below Table Format: 1) Year CASH FLOW NPV WACC1 NPV WACC2 NO (35,000) 17,000 15,000 15,000 NPV = 2) Should this project be accepted or rejected? Explain