Answer Happy

Excel Online Structured Activity: WACC The Paulson Company's year-end balance sheet is shown below. Its cost of common equity is 17%, its before-tax cost of debt is 12%, and its marginal tax rate is 40%. Assume that the firm's long-term debt sells at par value. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $1,191. The firm has 576 shares of common stock outstanding that sell for $4.00 per share. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. Open spreadsheet Calculate Paulson's WACC using market value weights. Round your answer to two decimal places. Do not round your intermediate calculations. Assets Liabilities And Equity Cash $ 120 Accounts payable and accruals $ 10 240 Short-term debt 61 Accounts receivable Inventories 360 Long-term debt $1,130 Plant and equipment, net 2,160 Common equity 1,679 Total assets $2,880 Total liabilities and equity $2,880 % A B D D E WACC Cost of common equity (r:) Before-tax cost of debt (ra) Marginal tax rate (T) Common shares outstanding Current stock price Long-term debt sells at par value 17.00% 12.00% 40.00% 576 $4.00 Yes Balance Sheet: Assets Cash Account receivable Inventories Plant and equipment, net Total assets $120.00 $240.00 $360.00 $2,160.00 $2,880.00 Liabilities and Equity Accounts payable and accruals Short-term debt Long-term debt Common equity Total liabilities and equity $10.00 $61.00 $1.130.00 $1,679.00 $2.880.00 Market value of total debt Market value of common equity Total capital Formulas #N/A #N/A #N/A Percentage of debt Percentage of common equity #N/A #N/A After-tax cost of debt ANIA Weighted Average Cost of Capital (WACC) #N/A