A B C F Source Price Units Total Market Value % of Total S 904.53 Debt 400 2. Preferred 100,00 1,000 3 Common 70.00 10,000 4 Totals 5 6 7 10 11 12 13 14 15 Book Values in firm's capital structure 16 $400,000 ($1000.00 par) Long term debt Preferred Equity $100,000 (issue price $100.00) Percent Common Equity $500,000 Percent 40% 17 10 % 50 % 18 (issue price $50.00) Percent 19 20 Given the after tax cost of each form of capital calculated on tab 1 find the Current Total Market Values for each form of capital Complete the table with Market Value and Market Value % of total Given the after tax cost clculate the Weighted average cost of Capital 21 22 23 24 25 26 E G H D F Capital Structure Information Source Price Debt S 904.53 Preferred Common Totals 100.00 Please fill in the yellow boxes given the inforamtion to the left. 70,00 Additional Bond Data Tax Rate Coupon Rate Face Value Maturity Yield to Maturity 40% 10% 1,000.00 10 11.51% Additional Preferred Data Dividend 10.00 Required Return 10.00% Additional Common Data Dividend 0 Growth Rate Required Return 3.96 6% 11.99%