Calculating Wacc For Laminated Collinsville Plant

  • Free Essay

    Paper

    (1) What (if any) are the problems confronting the company? Dixon Corporation planned to buy Collinsville plant from American Chemical Corporation for $12 million and another $2.25 million of installation cost of laminated electrodes. The problem is if Dixon should purchase the Collinsville plant with the laminated electrodes program based on the pro forma financial statements they conducted. (2) How did the problems arise? When American Chemical Corporation tried to buy the Universal Paper

    Words: 485 - Pages: 2

  • Premium Essay

    Wacc

    capital (new stock issues) exceeds the cost of internal capital by the amount of issuance costs WACC and Its Importance Definitions The weighted average (by proportion of cost in the capital structure) of the after-tax cost of debt, the after-tax cost of preferred stock, and the cost of common equity All capital sources included Common stock Preferred stock Bonds Long-term debt Weighting of WACC components can be done at book value or market value Investors likely to prefer market value for

    Words: 1035 - Pages: 5

  • Premium Essay

    Samsung Wacc

    WACC Example: A firm is considering a new project which would be similar in terms of risk to its existing projects. The firm needs a discount rate for evaluation purposes. The firm has enough cash on hand to provide the necessary equity financing for the project. Also, the firm: - has 1,000,000 common shares outstanding - current price $11.25 per share - next year’s dividend expected to be $1 per share - firm estimates dividends will

    Words: 305 - Pages: 2

  • Premium Essay

    Plant and Equipment

    Course Name: Principles of Accounting Course Code: F-103 |PLANT AND EQUIPMENT | University of Dhaka Plant and Equipment Submitted to: Ms. Nusrat Khan Lecturer Department of Finance University of Dhaka Submitted by: Group No. 09 Section “A” BBA 18th Batch Department of Finance University of Dhaka Date of

    Words: 6614 - Pages: 27

  • Premium Essay

    Wacc

    the WACC From a Balance Sheet | eHow.com Page 1 of 2 Print Article Discover the expert in you. How to Calculate the WACC From a Balance Sheet By Morgan Adams, eHow Contributor Weighted average cost of capital (WACC) is a calculation of a company's cost of capital, or the minimum that a company must earn to satisfy all debts and support all assets. The calculation includes the company's debt and equity ratios, as well as all long-term debt. Companies usually do an internal WACC calculation

    Words: 621 - Pages: 3

  • Premium Essay

    Wacc

    CALCULATION of WACC for Quarter 2 (Based on the “Summary Data” from Sample Quarter 1) What is the market value of the capital raised by debt? (for debt, book value approx = market value) Short-term Loans Maturing $ 0 Intermediate Term Debt Maturing $1,850,000 Current Liabilities Bond Maturing $1,200,000 Intermediate Loans 2 year $ 937,500 3 year $ 0 Long Term Liabilities Bonds $1,200,000 Total Capital Raised by Debt $5,187,500 What is the market

    Words: 504 - Pages: 3

  • Premium Essay

    Wacc Example

    company has been in business for over 120 years and employed more than 80,000 individuals. Janet Mortensen, the senior vice president of project finance for Midland Energy Resources, has been asked to calculate the weighted average cost of capital (WACC) for the company as a whole, as well as each of its three divisions as part of an annual budgeting process. Midland’s Three Divisions: Exploration & Production Oil exploration and production (E&P) is Midland’s most profitable business, and its net

    Words: 1750 - Pages: 7

  • Free Essay

    Concepcion Plant

    THE PROPOSED 200-megawatt coal-fired power plant in Concepcion, Iloilo is on track in time for calls to put up additional electricity sources in the light of the acute power shortage in Mindanao. Iloilo Provincial Administrator Raul N. Banias said he met with top officials of Palm Concepcion Power Corp. (PCPC) in Metro Manila to discuss development status of the proposed coal-fired power plant project. A former mayor of Concepcion, Banias was instrumental in helping DM Consunji, Inc. (DMCI) Power

    Words: 1387 - Pages: 6

  • Premium Essay

    Nike Wacc

    high sensitivity to the discount rate, we scrutinize the process Joanna used in calculating the Weighted Average Cost of Capital (WACC). The cost of capital is the required return expected by investors, based on the risks involved. WACC is calculated by summing the proportional market value cost of equity and debt. By determining WACC, investors can discount future cash flows of a company to find the intrinsic value. WACC is subjective to the estimates for the cost of equity, so we have to determine

    Words: 520 - Pages: 3

  • Premium Essay

    Wacc for Verizon Communications Inc

    concerning WACC: 1. What is the WACC of the company? The WACC for Verizon Communications Inc. is 4.74% 2. What does WACC represent to the firm? The WACC is the rate that a company is expected to pay on average to all its security holders to finance its assets. It is the rate of return required by investors. Investors use WACC as a tool to value a project. If the project is below WACC, it will not generate enough return for the Investor. 3. How does Beta influence the WACC? Beta represents

    Words: 530 - Pages: 3

  • Free Essay

    Plants

    There are many different types of plants on the planet earth, but one that stands out to me is the eucalyptus tree. Growing up as a kid, I always wondered how a plant could grow so tall towering over everything else and lasting for years and years through severe weather changes. Eucalyptus is flowering tree with several different types of species. The name is actually derived from the Greek word “eucalyptos,” which means “well covered,” and refers to the cuplike membrane that covers the budding flowers

    Words: 1534 - Pages: 7

  • Free Essay

    Calculating Ecological Footprints

    Calculating Ecological Footprints A major reason Bangladesh has a relatively small ecological footprint is that it is a mainly agricultural and fishing nation of generally low income people (Bangladesh.) Thus they consume basically what they can grow and catch. With low income they have little import and export and do not affect the world ecological system as much as nations who have large import and export, such as the United States. The United States on the other hand has a large footprint

    Words: 1127 - Pages: 5

  • Premium Essay

    Wacc

    discounted cash flow (DCF) model with NESA’s WACC assumed to be the same as those of our company’s at 14%. However, it fails to address the increased risk of a South African mining operations and the fact that this project is for the extraction of iron, not gold as is customary of New Earth Mining. The accounting officer also used a DCF model using a WACC of 24%, including a 10% added premium. This approach is more accurate than the previous one as the modified WACC incorporates elements of risk and is based

    Words: 6361 - Pages: 26

  • Premium Essay

    Wacc

    should always use the market value weights to calculate WACC. In practice, firms do use the book value weights. Generally, there will be difference between the book value and market value weights, and therefore, WACC will be different. WACC, calculate using the book value weights, will be understand if the market value of the share is higher than the book value and vice versa. Why do managers prefer the book value weights for calculating WACC? Beside the simplicity of the use, managers claim

    Words: 299 - Pages: 2

  • Premium Essay

    Nike Wacc Project

    Nike Wacc: September 2013 Find the Values of the Components in the Capital Structure E = 890.35M shares $65.40 = $58,228.89 million P = N/A L= 1447.358M B = 826.041M V = 58,228.89M + 826.041M + 0 + 1447.358M= $60,502.289M Find the Weights of the Components in the Capital Structure E/V = 58,228.89/60,502.289= 0.962 B/V = 826.041/60,502.289 = 0.0137 L/V = 1447.358/60,502.289 = 0.0239 Find the Component Marginal Costs of Capital kd = 0.0769 {see table} ke = rf + β(km - rf) = 0.0389 +

    Words: 1239 - Pages: 5

  • Premium Essay

    Plants

    turn you into a hot botanist, I can explain how C3 and C4 plants are different and suggest how their distribution might be expected to change with altitude. As I will best try to become your “Plants for Dummys” guide as it is crucial that you first have an understanding of the difference between C3 and C4 plants, to even remotely fool your plant lady guru. Firstly, the difference between C3 and C4 plants is that C3 plants form a pair of 3 carbon-atom molecules during CO2 assimilation

    Words: 275 - Pages: 2

  • Free Essay

    Plants

    Inquiry Research Paper Every plant is different. There are no two plants that are the same, nor are there two that grow the same way. Some plants grow in hot, dry environments while others grow in cold, damp environments. Some plants grow in the tropical rain forests while others grow in prairies. Even plants that are in the same family can grow in different climates and environments. Plants can be as similar as they are different. Plants need certain factors to be able to thrive in an environment

    Words: 1236 - Pages: 5

  • Premium Essay

    Plants

    kingdoms: animals and plants. Driven by DNA characterizations and other modern analysis, fungi and bacteria have now been removed to separate kingdoms; in particular, fungi have cell walls that contain chitin rather than cellulose. Lichens, which are a symbiotic association of a fungal and photosynthetic organism, are generally not considered plants in the purest sense of taxonomy, although earlier classification schemes viewed them as plants. Viruses are also not considered to be plants, since they do

    Words: 1295 - Pages: 6

  • Premium Essay

    Calculating the Beta of Coca Cola

    Journal of Business Case Studies – November/December 2010 Volume 6, Number 6 Calculating The Beta Coefficient And Required Rate Of Return For Coca-Cola John C. Gardner, University of New Orleans, USA Carl B. McGowan, Jr., Norfolk State University, USA Susan E. Moeller, Eastern Michigan University, USA ABSTRACT In this paper, we demonstrate how to compute the required rate of return for Coca-Cola using modern portfolio theory with data downloaded from the internet. We demonstrate how to

    Words: 3716 - Pages: 15

  • Premium Essay

    Plants Assest

    Chapter 9 Plant Assets, Natural Resources, and Intangible Assets STUDY OBJECTIVES After studying this chapter, you should be able to: 1 Describe how the cost principle applies to plant assets. 2 Explain the concept of depreciation. 3 Compute periodic depreciation using different methods. 4 Describe the procedure for revising periodic depreciation. 5 Distinguish between revenue and capital expenditures, and explain the entries for each. 6 Explain how to account for the disposal of a plant asset.

    Words: 25104 - Pages: 101

  • Premium Essay

    Walmart Wacc

    Wal-Mart and Target WACC We computed the WACC for Wal-Mart and Target based on their most current financials. The weights of debt and equity were obtained from MorningStar.com. The risk free rate is the current rate for 30 year treasuries, and the cost of debt is the current 20 year rate on corporate bonds rated AA and A+. The tax rates were estimated by dividing the taxes paid from the operating income from Wal-Mart and Targets income statements. The market risk premium was obtained from the

    Words: 473 - Pages: 2

  • Premium Essay

    Weighted Average Cost of Capital (Wacc)

    OF CAPITAL (WACC) 3 WACC Formula: E /V * Re + D/V *Rd * (1-Tc) 3 DEMONSTRATION OF APPLICATION KNOWLEDGE 55% 5 Describe capital structure 5 Indicate how these might be useful to determine the feasibility of the capital project 5 Recommend which is more appropriate to apply to project evaluation. 5 Define marginal cost of capital 5 ACADEMIC WRITING 20% 7 References 7 Footnotes 8 Tables 9 Figures 10 TASK REQUIREMENT 25% WEIGHTED AVERAGE COST OF CAPITAL (WACC) WACC Formula: E

    Words: 908 - Pages: 4

  • Premium Essay

    Wacc

    = $10,000,000 1. Calculate the firm's WACC = 50% (4%)(1-40%) + 20%(12%) + 30%(6%) = .50(.04)(1-.40) + .20(.12) + .30(.06) = 0.012 + .042 = .054 or 5.4 % 2. If, as the firm's CFO, you wished to lower the WACC, make up a set of new dollar figures using different amounts of common stock, preferred stock, and long-term debt that would lower the WACC. Show the calculations to demonstrate that the new capital structure has a lower WACC than the original structure. Capital | Debt

    Words: 320 - Pages: 2

  • Premium Essay

    Calculating Calories and Macronutrients

    Calculating Calories and Macro's Basic Terminology BMR (Basal Metabolic Rate): The amount of calories you need to consume to maintain your body if you were comatose (base level). TEF (Thermic effect of feeding): The calorie expenditure associated with eating. This is NOT dependent on meal frequency. It is a % of TOTAL CALORIES CONSUMED (and 15% of 3 x 600 cal meals is the same as 15% of 6 x 300 cal meals). It varies according to MACRONUTRIENT and FIBER content. For most mixed diets, it is something

    Words: 1298 - Pages: 6

  • Premium Essay

    Lenovo Wacc

    country risk premium (.9%), and the default spread of .75%. Weighted Average Cost of Capital: WACC = (Rd) (1-t) (wd) + (Re) (we) = (4.24%) (1-.25) (.081) + (5.82%) (.919) = 5.61% Given the industry debt to equity ratio of .0883 and Lenovo’s current market capitalization of about $16.2 billion, I was able to calculate a capital structure for Lenovo of 8.1% debt and 91.9% equity. I then used the standard WACC formula to calculate a final cost of capital of 5.61%. Appendix: Equity risk premium: I used

    Words: 1009 - Pages: 5

  • Premium Essay

    Cost of Capital Project (Wacc)

    Colby Wagoner Cost of Capital Project(WACC) FIN 4422 T: 7:10-10 1. Marginal Cost of Debt: Kd= rf + Spread Kd= .0295(or 2.95%) + .0577(or 5.77%)= .0875(or 8.75%) 2. Marginal Cost of Equity: Ke= Kd+Risk Premium Risk Premium for choosing to invest in a more risky asset, the premium will be set at 10% due to the the falling stock price and ROE has dropped to -200% making the risky stock unappealing so setting the premium as high as I did should influence investors. Ke= .0875+

    Words: 581 - Pages: 3

  • Premium Essay

    Calculating Transfer Time

    Calculating transfer time File Size | Transfer Rate | Transfer Time | 100MB | 56 Kbps | 14286 bps | 100 MB | 4 Mbps | 2 bps | 2 GB | 56 Mbps | 35714 bps | 2 GB | 4 Mbps | 500 bps | Calculating file size Transfer Rate | Transfer Time | File Size | Minutes | Seconds | 56 Kbps | 30 Minutes | 100800000 | | 1800 | 4 Mbps | 10 Minute | 144000000000 | | 600 | 56 Kbps | 4 Hours | 193536000000 | 240 | 14400 |

    Words: 590 - Pages: 3

  • Premium Essay

    Calculating Margin of Error

    be measured by recording an amount of water within a graduated cylinder before and after the block was added. Overall, the lab was not very successful due to the inaccurate of measurements and it is concluded that the most accurate method of calculating a value is the one with the least amount of assumptions made and the uncertainty of a measurement depends on the amount of significant figures that the measuring device can provide as well as the accuracy within the device. Reference [1]

    Words: 2757 - Pages: 12

  • Premium Essay

    Wacc

    = 800 Cost of Equity = Risk Free Rate + AVG Beta (Market Risk Premium Rate) =8% + 1.15 (5.5%) = 14.33% Cost of Capital = Cost of Equity (Risk Free Rate) + YTM (1- Tax Rate)(Debt Portion) = 14.33% (0.8) + 10% (1-0.4) (0.2) = 12.66%  Therefore WACC = 12.66%. This value can be used to discount any project ii. The firm is proposing borrowing an additional RM200 million in debt and repurchasing stock. If it does so its rating will decline to A, with a market interest rate (yield to maturity)

    Words: 822 - Pages: 4

  • Free Essay

    Plants

    509 | Deviation2 (d2) | 259,081 | 259,081 | d2/e | 89 | 267.1 | Chi-square, X2 = Σd2/e | 356.1 | Approximate Day | Date | Activity | Initials | Day 1 | 08/24/2015 | Plant F1 hybrid seeds. Regularly check water. | L.M. | Day 4 or 5 | | Observe Seedlings and record numbers of each phenotype in Table 3. Thin plants to one per cell. | L.M. | Day 14,16,18 | | Pollinate on 3 days; pollinate at least 6-8 flowers. | L.M. | Days 20 to 39 | | Remove buds and shoots. | L.M. | Day 39 |

    Words: 273 - Pages: 2

  • Premium Essay

    Hewlitt Packard Wacc Paper

    Ugochukwu Mbagwu Brad Koman Dr. Yufeng Han BUSN6640 WACC Project Write-up Introduction: The Hewlett-Packard Company, which is a technology corporation in California, specializes in developing and developed computing, storage, network hardware, software and services. The main product lines contain personal computing hardware, activity servers and linked storage. This enterprise is one of the biggest technology companies in the world. We chose Hewlett Packard because of their significant

    Words: 2351 - Pages: 10

  • Premium Essay

    Plants

    Plants, also called green plants, are multicellular eukaryotes of the kingdom Plantae. They form an unranked clade Viridiplantae(Latin for green plants) that includes the flowering plants, conifers and other gymnosperms, ferns, clubmosses, hornworts, liverworts,mosses and the green algae. Green plants excludes the red and brown algae, the fungi, archaea, bacteria and animals. Green plants have cell walls with cellulose and obtain most of their energy from sunlight via photosynthesis by primary chloroplasts

    Words: 373 - Pages: 2

  • Premium Essay

    Wacc Project

    WACC Project On Amazon Due Date: January 16, 2016 Name: Professor Finding the weighted average cost of capital for Amazon.com Ticker: AMNZ Amazon is an American publically traded company and is one of the largest retailing firms headquartered in Seattle, Washington. The reason why I chose this firm is that it has equity, debt and lease payments in its capital structure. The following are the calculations performed in order to determine the WACC for the firm. Cost of debt According to

    Words: 944 - Pages: 4

  • Premium Essay

    Plants

    Plant Classification Four major groups 1. Nonvascular plants-represents the transition from the aquatic environment of their ancestors-charophytes- to the terrestrial environment about 475 million years ago- some possess water-conducting tubesWater-conducting tubes- prototypes of vascular tissues that fully developed in the next group | | 2. Seedless Vascular plants-evolved about 400 million years ago-they reproduce through spores-structures with vascular tissues eventually diversified

    Words: 554 - Pages: 3

  • Free Essay

    Plants

    Plants are vital to the survival of all life on Earth--plants transform the light of the sun into energy that is usable to other life on Earth. Without plants, animals would not be able to use the energy of the Sun that reaches the Earth. The removal of one plant from the ecosystem can cause many unforeseen changes, sometimes irreversibly damaging an ecosystem. However, some plants are more important than others, either for biological or cultural reasons. In my country, Korea, I would say that the

    Words: 419 - Pages: 2

  • Premium Essay

    Calculating Ratios

    sheet Gross plant and equipment recorded the highest fraction of total assets in the two years under review. This is an indication that this incorporation prioritized investments in plant and equipment for financial stability purposes. Preferred stock recorded the lowest fraction of fixed assets in both 2014 and 2015 indicating that Lake of Egypt Marina Inc. kept the preferred stocks at a low level in order to minimize the preferred claims attributed to this class of stock. | Calculating Ratios

    Words: 685 - Pages: 3

  • Free Essay

    The Plant

    Embryology. The study of plant life or phytology is known as botany. It's studies the life and development of fungi, algae and plants. Botany also probes into the structure growth, diseases, chemical and physical properties of the plant species. Also it implies the importance of study of plant life on earth because they generated food, fibers, medicines, fuel and oxygen. A person who is working in the study of botany is called a botanist. As a botanist, you study plants and apply you knowledge to

    Words: 302 - Pages: 2

  • Premium Essay

    Marriott Wacc Case Study

    model and the weighted average cost of capital through calculation of the cost of capital for Marriott as a whole. Dan Cohrs is faced with making recommendations for the hurdle rates at Marriott Corporation and its three divisions utilizing CAPM and WACC. This case illustrates how to calculate beta based on comparable companies and to lever betas to adjust for capital structure; the appropriate risk-less rate and market risk premium; the choice of time period to estimate expected returns and the difference

    Words: 2535 - Pages: 11

  • Premium Essay

    Calculating Lagged Delinquency

    arise endogenously as equilibrium outcomes.4 In the second stage, the Foster, and Datar (1994, p. 428) describe the importance of cost information when deciding on pricing and product emphasis: "A business with knowledge of its rivals' technology, plant size, and operating policies is better able to estimate its rivals' costs, which is valuable information in setting competitive prices." Caterpillar, General Motors, Hewlett Packard, and Xerox are cited for their use of techniques such as competitive

    Words: 8609 - Pages: 35

  • Premium Essay

    Encana Wacc

    Steven and Barb are discussing about the calculation of cost of capital in order to make investments and they are uncertain about the costs which should be consider while calculating the cost of capital. The investment is always made if expected rate of return is greater than its cost of capital. Cost of Capital Before calculating the cost of capital I'll calculate cost of equity and cost of dept and capital structure for ENCANA: 1 Cost of Debt: ENCANA cost of debt included cost on short term debt

    Words: 791 - Pages: 4

  • Free Essay

    Wacc Case

    The WACC Case (Week 5) Question 1 In order to estimate the equity betas of each company, first, we have to calculate the monthly rates of returns: Rate of returni = (〖Price〗_i- 〖Price〗_(i-1))/〖Price〗_(i-1) Then, we can estimate the equity betas as follows: βe = (Cov (R_p, R_Mkt))/(Var(R_Mkt)) ,where Rp is the return of a specific stock (Unilever, Royal Dutch Shell, Randstad) and RMkt is the return of the market (AEX Index). We used Excel to compute the covariance (COVAR) and the variance

    Words: 914 - Pages: 4

  • Premium Essay

    Wacc

    investors expect to earn a minimum return. 3. Weighting the components. Finally, we weight the cost of each kind of capital by the proportion that each contributes to the entire capital structure. This gives us the Weighted Average Cost of Capital (WACC), the average cost of each dollar of cash employed in the business.  

    Words: 398 - Pages: 2

  • Premium Essay

    Wacc vs Apv

    valuations: the Weighted Average Cost of Capital WACC (and derived methods) and Adjusted Present Value (APV)1. For practical purposes, as is often the case of many larger firms in industrialized economies, whenever a target debt ratio is set up for the long term, WACC and its associated methods might be an acceptable approximation. However, the situation is different in a considerable number of instances: The weighted average cost of capital (WACC) is a common topic in the financial management

    Words: 1170 - Pages: 5

  • Free Essay

    Capm - Wacc

    inversionistas-accionistas de la empresa en el año 2010? re= rf+ βrm-rf+rcrp re= .0403+0.89.0903-.0403+.0154 re= 10.02% 2) En base a lo anterior, ¿cuál es el costo de capital promedio ponderado (WACC) de la empresa para el ejercicio 2010 con 0 deuda y 20 por ciento de deuda? WACC= rdDV+reEV WACC1= .06870+.10021=10.02% WACC2= .06870.2+.10020.8=0.0137+ 0.0801 WACC2= .0938=9.38% 3) ¿Qué significa que la Beta de la empresa haya pasado de 0.89 a 0.95 de 2010 a 2011?. R

    Words: 566 - Pages: 3

  • Premium Essay

    Wacc

    calculator, input the following: CF0 = 0, CF1 = 2.40, and CF2 = 60.99 (2.88 + 58.11) and then enter I/YR = 12.3 to solve for NPV = $50.50. Question 1. Rollins Corporation (RC) is estimating its weighted average cost of capital. (WACC). Its target capital structure is 20% debt, 20% preferred stock and 60% common equity. Its outstanding bonds have a 12% coupon rate, paid semiannually, a current maturity of 20 years, and sell in the marketplace for $1,000. RC could sell at par, $100

    Words: 464 - Pages: 2

  • Premium Essay

    Plants

    that an endophtic fungus called Gliocladium roseum that shows the same essence as Diesel fuel. The same diesel that is produced by man from crude oil. He found that the endophtic fungus was produced to protect the plant from other endophtic fungus. It was interesting to find out plants have natural abilities to protect themselves from the smallest organisms. The production of an energy source from an micro organism shows the vastness of alternative energy. However, the example of his work with

    Words: 277 - Pages: 2

  • Free Essay

    Wacc

    that WACC is the equity of the firm divided by the debt plus equity times the required return of equity plus the debt divided by the debt plus equity times one minus the marginal corporate tax rate on the project times the required return for debt. This should equal one minus the market value proportion of debt financing times the required return for equity plus the market value proportion of debt financing times one minus the marginal tax rate times the required return for debt. The WACC is expressed

    Words: 285 - Pages: 2

  • Free Essay

    Wrigley's Wacc

    the Net effect on WACC is uncertain as it really depends on the level of debt. But it is rational to think in the way that the cost of capital would start increasing  after a certain point when more debt is used, because at that point the cost outweigh the benefit. So, coming back to our case, assuming that the company issued 3 billion in debt, we will do some calculation to see how the change in capital structure affect the company’s WACC. This is how we calculated the WACC before the 3 billion

    Words: 297 - Pages: 2

  • Free Essay

    Plants

    Plants General Characteristics: * Multicellular, primarily terrestrial eukaryotes with well developed tissues * Autotrophic by photosynthesis * Chlorophyl a and b , carotenoids etc. * Store starch in chloroplast * Cell wall – cellulose * Protect the embryo from drying out by providing it with water and nutrients within the female reproductive structure * Alternation of generation’s life cycle ( sporophyte and gametophyte phase) Main Division: 1. Non Vascular

    Words: 1417 - Pages: 6

+
-