The current risk free rate is 5.00% and the average return on the stock market for the last several years has been 15%. Twitter needs a total of $41.30 billion for its business and is considering the funding options specified in the table below. The tax rate for the firm is 39%. Complete the table by filling in the values in the empty columns. Notice as the dollar amount of debt and equity for Twitter changes, its equity cost of capital and debt cost of capital changes. Based on the information in the complete table, the WACC for the firm when it is 85% financed with equity is:

$ Equity	$ Debt	% Equity funding	% Debt funding	Beta	Equity cost of capital	Debt cost of capital	WACC
$41.30B	$00.00B			0.84		3.88%
$35.11B	$06.20B			0.93		4.20%
$28.91B	$12.39B			1.06		4.37%
$22.72B	$18.59B			1.26		5.13%
$16.52B	$24.78B			1.61		7.16%
$10.33B	$30.98B			2.38		8.54%
$04.13B	$37.17B			5.45		9.95%

11.72%

12.54%

14.30%

12.79%

13.40%