Calculate the capital structure? Where on the company financial history sheet did you find this info or where did you get the info to input ?

Transcribed Image Text:

Cast of Capital Estimated 96 Capital Funding Return Req'd by Corporate Marginal Tax 1-Corp Tax Debt: Bank Loans Debt Bonds Debt Commercial Paper Debt: Other or Unidentified Leases (a form of Debt) Preferred Stock (if any) Common Stock: At Par $ Amount 224,000.0 44,309,000.0 Investors Rate 96 Rate Tax Savings 1.996 20.0% 80.096 3.896 20.0% 80.096 3.09 96 Cost of Capital, After 1.5% $ Cost of Capital per Year (Column Cx Coumn G) 3,404.8 1,346,993.6 Wgtx Cost 96 of Total 0.002296 0.196 0.863896 28.496 0.096 20.096 80.096 0.0% 0.0000% 0.096 0.096 20.096 80.096 0.096 0.000096 0.096 18,713,000.0 7.096 20.096 80.096 5.696 1,047,928.0 0.672096 12.09 0.096 0.096 100.0% 0.096 0.000096 0.0% 282,000.0 3.496 0.0% 100.096 3.496 9.588.0 0.006196 0.296 Common Stock Add'l Paid-in Capital 3,645,000.0 3.496 0.096 100.096 3.496 123,964.0 0.079596 2.396 Retained Earnings 88,763,000.0 3.496 0.0% 100.096 3.496 3,017,942.0 1.935496 56.996 [Other] TOTAL 0.096 0.0% 100.096 0.096 0.000096 0.0% 155,937,000.0 5,549,820.4 3.559096 100.0% WEIGHTED AVERAGE COST OF CAPITAL: WACC = [8 Total Annual Cost of Capital]/[8 Total Capital Funding] = Total Debt, incl. Leases & Preferred Stock Total Equity, incl "Other" TOTAL CAPITAL $5549820.4/8155937000 3.559046 Amount 63,246,000.0 Pct of Total 40.696 So Debt/Equity Ratio = 68.233296 92.691,000.0 3 155,937,000.0 59.496 100.096 And Debt/Total Capital Ratio = 40.5587% Cast of Capital Estimated 96 Capital Funding Return Req'd by Corporate Marginal Tax 1-Corp Tax Debt: Bank Loans Debt Bonds Debt Commercial Paper Debt: Other or Unidentified Leases (a form of Debt) Preferred Stock (if any) Common Stock: At Par $ Amount 224,000.0 44,309,000.0 Investors Rate 96 Rate Tax Savings 1.996 20.0% 80.096 3.896 20.0% 80.096 3.09 96 Cost of Capital, After 1.5% $ Cost of Capital per Year (Column Cx Coumn G) 3,404.8 1,346,993.6 Wgtx Cost 96 of Total 0.002296 0.196 0.863896 28.496 0.096 20.096 80.096 0.0% 0.0000% 0.096 0.096 20.096 80.096 0.096 0.000096 0.096 18,713,000.0 7.096 20.096 80.096 5.696 1,047,928.0 0.672096 12.09 0.096 0.096 100.0% 0.096 0.000096 0.0% 282,000.0 3.496 0.0% 100.096 3.496 9.588.0 0.006196 0.296 Common Stock Add'l Paid-in Capital 3,645,000.0 3.496 0.096 100.096 3.496 123,964.0 0.079596 2.396 Retained Earnings 88,763,000.0 3.496 0.0% 100.096 3.496 3,017,942.0 1.935496 56.996 [Other] TOTAL 0.096 0.0% 100.096 0.096 0.000096 0.0% 155,937,000.0 5,549,820.4 3.559096 100.0% WEIGHTED AVERAGE COST OF CAPITAL: WACC = [8 Total Annual Cost of Capital]/[8 Total Capital Funding] = Total Debt, incl. Leases & Preferred Stock Total Equity, incl "Other" TOTAL CAPITAL $5549820.4/8155937000 3.559046 Amount 63,246,000.0 Pct of Total 40.696 So Debt/Equity Ratio = 68.233296 92.691,000.0 3 155,937,000.0 59.496 100.096 And Debt/Total Capital Ratio = 40.5587%

Answer rating: 100% (QA)

To calculate the capital structure of the company we can use the information provided in the financi... View the full answer