need help with number II, has part a-g but same question! please use excel format provided

question 1 is already done :)

48 I. a Cost of Capital Exercises: The capital structure for 3C Corporation is provided below. The company plans to maintain it capital structure in the future. If the firm has a 5% after-tax cost of debt, a 10% cost of preferred stock, and a 18% cost of common stock, what is 3C's weighted cost of capital? Capital structure Bonds $3,000,000 Preferred stock 1,000,000 Common stock 6,000,000 Total $10,000,000 8. II. Comprehensive Cost of Capital Problem. The Triple Seven Systems, Inc. (TSS), is starting its planning process for next year. Jack Tripper, the firm's CFO, calculates the weighted cost of capital each year to be used as a discount rate in the NPV analysis. You have been asked to help Mr. Tipper to compute the firm's cost of capital. You have collected the following data to do the job: TSS bonds carry a coupon rate of 5% with semi-annual payments, a $1,000 par, a AAA rating, and a maturity of 10 years. The current price of the TSS bonds is $900. b. TSS preferred stock currently pays a 10% dividend rate on a $100 par value and has a market value of $90 per share. TSS common shares paid a dividend of $4 last year. Dividends have grown at a rate of 6% per year and are expected to continue for a foreseeable future. The market price of the stock is $50 and there would be a flotation cost of 5% on a new issue. c. d. TSS' capital structure is as follows: Bonds (3.000 bonds outstanding) 3,000,000 Preferred stock (10,000 shares outstanding) 1,000,000 Common stock (600,000 shares) 6,000,000 The firm's average tax rate is 35% and its marginal tax rate is 40%. TSS uses five companies for peer-group comparisons. These five firms along with their betas after being adjusted for financial leverage effects are as follows: f. D E E F G H Cost of Capital Spreadsheet Example Name: Dato: Bonds Preferred stock Common stock Total Capital Structure 3,000,000 $ 1,000,000 $ 6,000,000 $ 10,000,000 weight 0.30 0.10 0.60 cost 5% 10% 18% WACC 1,50% 1.00% 10.80% 13.30% AN After-tax cost of bonds: Semi-Annual YTM Annual YTM- Cost of Bonds - Cost of retained earnings: 1 2 3 4 Module IX 5 6 7 1 8 9 10 11 12 13 11-1 14 15 16 11-2 17 18 19 20 11-3 21 11-4 22 23 11-5a 24 Bonds 25 Preferred Stock 26 Retained earnings 27 Total 28 29 II-5b 30 Bonds 31 Preferred Stock 32 New Common Stock 33 Total 34 35 36 37 38 39 DCF approach CAPM approach Average Cost of preferred stock Cost of New Common Stock Weight Cost WACC Amount 3,000,000 1,000,000 6,000,000 10.000.000 Weight Cost WACC Amount 3,000,000 1,000,000 6,000,000 10,000,000 49 Peer Group Firms Western Pacific Telectroies, Inc. Pacific United Beta 1.30 1.32 1.34 Peer Group Firms Beta Southwestern, Inc. 1.26 Ecological System, Inc 1.28 8. Treasury bond currently yields 3% (TRF) and the expected market return (m) is 10%