Suppose you are evaluating a project "Eco$-$Friendly Home Cleaning Kits" in urban areas. Assuming a projected sales price of $$50$ per kit and anticipated annual sales volume of $5,000$ kits over a $3-$year period, the project requires an initial investment of $$120,000,$ depreciated straight$-$line over $4$ years. Variable costs are estimated at $$20$ per kit, with fixed costs totaling $$60,000$ per year. The market value of the initial investment after $3$ years is forecasted to be $$30,000,$ and there's an initial net working capital investment of $$25,000.$ The applicable tax rate is $25\%.$

The company's capital structure consists of $2$ million shares of common stock, currently trading at $$25$ per share, with a Beta of $1\mathrm{.}5.$

Additionally, there are $30,000$ bonds outstanding, each with a face value of $$1,000,$ a $5\%$ annual coupon rate, and $8$ years remaining until maturity, selling at $110\%$ of par value.

The market risk premium is $6\%,$ while the risk$-$free rate stands at $4\mathrm{.}5\%.$