This is a practice question for the test and my numbers are not adding up correctly. Thank you in advance.

Part 1 Peter Johnson, the CFO of Homer Industries, Inc is trying to determine the Weighted Cost of Capital (WACC) based on two different capital structures under consideration to fund a new project. Assume the company's tax rate is 30%. Tax Rate 30% Component Debt Preferred Stock D Common Stock I Total Scenario 1 $5,000,000.00 1 ,200,000.00 1 ,800,000.00 $8,000,000.00 Scenario 2 $2,000,000.00 2,200,000.00 3,800,000.00 $8,000,000.00 Cost of Capital 8% 10% 13% 1-a. Complete the table below to determine the WACC for each of the two capital structure scenarios. (Enter your answer as a whole percentage rounded to 2 decimal places (e.g..3555 should be entered as 35.55).) Scenario 1 Scenario 2 Weight % Tax Rate Scenario 1 Scenario 2 Weighted Cost Weighted Cost Cost of Capital 8% 10% 13% Debt Preferred Stock Common Stock Total 30% 1-b. Which capital structure shall Mr. Johnson choose to fund the new project? Scenario 1 Scenario 2 Part 2 Assume the new project's operating cash flows for the upcoming 5 years are as follows: Initial Outlay Inflow year 1 Inflow year 2 Inflow year 3 Inflow year 4 Inflow year 5 WACC Project A $ -8,000,000.00 1,020,000.00 1,850,000.00 1,960,000.00 2,370,000.00 2,550,000.00 2-a. What are the WACC (restated from Part 1), NPV, IRR, and payback years of this project? (Negative values should be entered with a minus sign. All answers should be entered rounded to 2 decimal places. Your answers for WACC and IRR should be whole percentages (e.g..3555 should be entered as 35.55).) WACC (from Part 1) NPV IRR Payback Method 2.b. Shall the company accept or reject this project based on the outcome using the net present value (NPV) method? Project A should be accepted Project A should be rejected