How do I calculate the cost component of the WACC? Obviously I didn't provide numbers, I'm just looking for a formula or something to compute the cost column of the table.

275% 1 F Table Zoom Add Category Insert Chart Text Shape Media Comment Collaborate Format Organize View + Sheet1 LIAA vaur camniSv A Torna INTErnina Katara C vac TERIT CISTA GHI CHT THvDC Trun D 6. Use the net income after tax for your five yearly cash flows for the final Time Value of Money calculations for pa 7. Calculate and solve for payback, IRR, and NPV. Yearly cash flows are derived from net income after tax. 8. Determine if the purchase is going to be a wise decision. 10 9. Please make sure to ask questions several days before this project component is due. 11 12 Weighted Cost 0% WACC Determination Weight 13 Guaranteed Line of Credit Stand-by Letter of Credit Operating and Finance Leas Cost 33% 33% 33% WACC or Discount Rate 15 0% 0% 0% 16 17 18 19 20 21 Purchase Analysis 22 23 24 Item Purchased Est Revenue Expense #1 Expense #2 25 26 Cunanca 442