The Paulson Company's year end balance sheet is thown below. It cost of commun equity is 10% before tax cost of debts and ts marginal taste. 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. I, 116. 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 anys to show the evention Open oreadsheet Calculate Paulson's WACC Ung market value weights, Round your answer to two decimal lace. Do not round your intermediate actions Assets Cash 5120 Accounts receivable 240 Inventaries 360 Plant and equipment, net 2.160 Labities And Equity Accounts payable and $10 accruals Short-term debe 46 Long-term debt $1,070 Common equity 1.754 Total abilities and 2.880 equity Total assets 52.880 B D E F G H 18.00% 12.00% 40.00% 576 $4.00 Yes A 1 WACC 2 3 Cost of common equity (rs) 4 Before-tax cost of debt (ra) 5 Marginal tax rate (T) 6 Common shares outstanding 7 Current stock price 8 Long-term debt sells at par value 9 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 25 26 After-tax cost of debt 27 28 Weighted Average Cost of Capital (WACC) $120.00 $240.00 $360.00 $2,160.00 $2,880.00 Liabilities and Equity Accounts payable and accruals Short-term debt Long-term debt Common equity Total liabilities and equity $10.00 $46.00 $1,070.00 $1.754.00 $2,880.00 Formulas #N/A #N/A #N/A #N/A #N/A #N/A #N/A 29 30