Excel Online Activity: WACC 6 X Question 1 0/10 Video Submit 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 11%, 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 $1,154. 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 Accounts receivable 240 Short-term debt 44 Inventories 360 Long-term debt $1,110 Plant and equipment, net 2,160 Common equity 1,716 Total liabilities and Total assets $2,880 $2,880 equity % Check My Work Reset Problem B19 F 1 WACC 5 Cost of common equity (rs) 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% 11.00% 40.00% 576 $4.00 Yes 7 8 $120.00 $240.00 $360.00 $2,160.00 $2,880.00 Liabilities and Equity Accounts payable and accruals Account pavablar Short-term debt Long-term debt Common equity Total liabilities and equity $10.00 $44.00 $1,110.00 $1,716.00 $2.880.00 10 Balance Sheet: 11 Assets 12 Cash 13 Account receivable 14 Inventories 15 Plant and equipment, net 16 Total assets 17 18 19 Market value of total debt 20 Market value of common equity 21 Total capital 22 23 Percentage of debt 24 Percentage of common equity Formulas #NA #NA #NA #N/A #NA 26 After-tax cost of debt #N/A 28 Weighted Average Cost of Capital (WACC) #NA