pleasee calculate wacc

Decision Inputs for Quarter Number 1 100,000 30.10 50 Per unit price Advertising cost Sales discount $100.00 30 0.005 $200.000 Company Operating Decisions Units to be produced Div. per common share Demand/price forecast Investment Decisions Short-term investment Machine units bought Project Financing Decisions Short-term loans Two-year loans Three-year loans Ten-year bonds Special Options strske settlement per hr.) Risk of S-T investment Units of plant bought Project 0 no 50 $2,500,000 SO $0 Preferred shares Common shares Common tender price OOS $0.00 Dollar penalty 50 Quarterly Performance Report Quarter Number 1 $9,738,300 2,362 59,740, 662 5733,567 $2,000,000 3,500,000 55,500,000 $60,408 478,125 1,300,000 200.000 2.038.533 2,529,533 Sales revenue (97,383 units at $100.00) Income from securities Cost of Goods Sold Beginning Inventory: (9,809 at $74.79 ) Materials Direct Labor Total Direct Costs Warehousing Costa Depreciation Mach. and Equip Plant Other Overhead Costs Total Indirect costs Production Costs (100,000 at $75.39) Goods Available for Sale 575.33 per unit) Less Ending Inventory 12,426 units Cost of Goods Sold Gross Profit Selling and administrative expenses Financial Expenses: Short Term Bank Interest Penalty toan Interest Intermediate Term Loan Interest Bond Interest Bond Redemption costs Total Financial charges Operating Incone Before Extraordinary to $8,272,100 9364072 2.335,028 $2.404,633 52,486,915 30 SS 52.749 33.500 12404 5791.315 0 $791,314 166, 175 3625, 138 Extraordinary Items Income Before Taxes Income Tax (rate is 211) Income After Taxes Preferred Stock Dividind Earnings to Common Stockholders Common Stock Dividends ( $0.10 per share) Net Income Transferred to Retained Earnings $625,138 100.000 $525 138 Decision Inputs for Quarter Number 1 100,000 30.10 50 Per unit price Advertising cost Sales discount $100.00 30 0.005 $200.000 Company Operating Decisions Units to be produced Div. per common share Demand/price forecast Investment Decisions Short-term investment Machine units bought Project Financing Decisions Short-term loans Two-year loans Three-year loans Ten-year bonds Special Options strske settlement per hr.) Risk of S-T investment Units of plant bought Project 0 no 50 $2,500,000 SO $0 Preferred shares Common shares Common tender price OOS $0.00 Dollar penalty 50 Quarterly Performance Report Quarter Number 1 $9,738,300 2,362 59,740, 662 5733,567 $2,000,000 3,500,000 55,500,000 $60,408 478,125 1,300,000 200.000 2.038.533 2,529,533 Sales revenue (97,383 units at $100.00) Income from securities Cost of Goods Sold Beginning Inventory: (9,809 at $74.79 ) Materials Direct Labor Total Direct Costs Warehousing Costa Depreciation Mach. and Equip Plant Other Overhead Costs Total Indirect costs Production Costs (100,000 at $75.39) Goods Available for Sale 575.33 per unit) Less Ending Inventory 12,426 units Cost of Goods Sold Gross Profit Selling and administrative expenses Financial Expenses: Short Term Bank Interest Penalty toan Interest Intermediate Term Loan Interest Bond Interest Bond Redemption costs Total Financial charges Operating Incone Before Extraordinary to $8,272,100 9364072 2.335,028 $2.404,633 52,486,915 30 SS 52.749 33.500 12404 5791.315 0 $791,314 166, 175 3625, 138 Extraordinary Items Income Before Taxes Income Tax (rate is 211) Income After Taxes Preferred Stock Dividind Earnings to Common Stockholders Common Stock Dividends ( $0.10 per share) Net Income Transferred to Retained Earnings $625,138 100.000 $525 138