Please see attached document.

Thanks

Part II

The company has the following capital structure:

Account	$	Costs before tax
Long-Term Debt	1,500,000	10%
Preferred Stock	500,000	12%
Common Stock	3,000,000	20%

Calculate the weighted average cost of capital (tax is 40%)

Using the same cash flows in exhibit I find the NPV, PI,IRR and MIRR (Use your answer on part one as cost of capital). Which project(s) would you recommend and why?

Part III

Based on the following information and data in part II prepare Performa income statement. Also, calculate the DOL, DFL, and DTL and earning per share.

Q=20,000 units

Price=$120

VC=$80

Fixed cost=$450,000

100,000 outstanding shares

Assume that the management has a target DTL of 6. How much debt needs to be retired (replace by common stocks) in order to achieve that goal? What would be the new WACC?

Exhibit Project cash flows in (00)

Project1	Project2	Project3	Project4	Project5	Project6	Project7	Project8
Initial Investment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Year
1	$330	$1,666	$160	$280	$2,200	$1,200	$(350)
2	$330	$334	$200	$280	$900	$(60)
3	$330	$165	$350	$280	$300	$60
4	$330	$395	$280	$90	$350
5	$330	$432	$280	$70	$700
6	$330	$440	$280	$4,000	$1,200
7	$330	$442	$280	$2,250
8	$1,000	$444	$280
9	$446	$280	$2,000
10	$5,000	$448	$280
11	$450	$280
12	$451	$280
13	$451	$280
14	$452	$280
15	$9,000	$(2,000)	$280
Sum of Cash Flow
Benefits	$3,310	$7,165	$9,000	$3,561	$4,200	$6,200	$4,560	$4,150
Excess of cash flow
Over investment	$1,310	$5,165	$7,000	$1,562	$2,200	$4,200	$2,560	$2,150

Part II The company has the following capital structure: Account $ Costs before tax Long-Term Debt 1,500,000 10% Preferred Stock 500,000 12% Common Stock 3,000,000 20% Calculate the weighted average cost of capital (tax is 40%) Using the same cash flows in exhibit I find the NPV, PI, IRR and MIRR (Use your answer on part one as cost of capital). Which project(s) would you recommend and why? Part III Based on the following information and data in part II prepare Performa income statement. Also, calculate the DOL, DFL, and DTL and earning per share. Q=20,000 units Price=$120 VC=$80 Fixed cost=$450,000 100,000 outstanding shares Assume that the management has a target DTL of 6. How much debt needs to be retired (replace by common stocks) in order to achieve that goal? What would be the new WACC? Exhibit Project cash flows in (00) Project 1 Project 2 Project 3 Project 4 Project 5 Project 6 Project 7 Project 8 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 1 $330 $1,666 $160 $280 $2,200 $1,200 $(350) 2 $330 $334 $200 $280 $900 $(60) 3 $330 $165 $350 $280 $300 $60 Initial Investmen t Year 4 $330 $395 $280 $90 $350 5 $330 $432 $280 $70 $700 6 $330 $440 $280 7 $330 $442 $280 8 $1,000 $444 $280 $446 $280 $448 $280 11 $450 $280 12 $451 $280 13 $451 $280 14 $452 $280 15 $9,000 $(2,000 ) $280 9 10 $5,000 $4,000 $1,200 $2,250 $2,000 Sum of Cash Flow Benefits $3,310 $7,165 $9,000 $3,561 $4,200 $6,200 $4,560 $4,150 $1,310 $5,165 $7,000 $1,562 $2,200 $4,200 $2,560 $2,150 Excess of cash flow Over investmen t