Scorecard Corp. has a value of $70 mililon. Cartson is otherwise identical to Scorecard Corp., but has $28 million in debt. Suppose that both firms are growing at a rate of 5%, the corporate tax rate is 40%, the cost of debt is 7%, and Scorecard's cost of equity is 9% (assime raU is the appropriate discount rate for the tox shleld). Use the Modigliani and Miller theory extension for growth to complete the following table: (Note: Round your answer up to 2 decimal places.)