In: Finance
WACC. Grey's Pharmaceuticals has a new project that will require funding of $5.4 million. The company has decided to pursue an all-debt scenario. Grey's has made agreements with four lenders for the needed financing. These lenders will advance the following amounts at the interest rates shown: Lender Amount Interest Rate Steven $2,029,278 12% , Yang $1,597,982 11% , Shepherd $1,192,408 8% , Bailey $580,332 9% . What is the weighted average cost of capital for the $5,400,000?
Total Loan portfolio value = Value of loan from Steven + Value of loan from Yang + Value of loan from Shephard + Value of loan from Bailey |
=2029278+1597982+1192408+580332 |
=5400000 |
Weight of loan from Steven = Value of loan from Steven/Total Loan portfolio Value |
= 2029278/5400000 |
=0.3758 |
Weight of loan from Yang = Value of loan from Yang/Total Loan portfolio Value |
= 1597982/5400000 |
=0.2959 |
Weight of loan from Shephard = Value of loan from Shephard/Total Loan portfolio Value |
= 1192408/5400000 |
=0.2208 |
Weight of loan from Bailey = Value of loan from Bailey/Total Loan portfolio Value |
= 580332/5400000 |
=0.1075 |
Cost of capital of Loan portfolio = Weight of loan from Steven*Cost of capital of loan from Steven+Weight of loan from Yang*Cost of capital of loan from Yang+Weight of loan from Shephard*Cost of capital of loan from Shephard+Weight of loan from Bailey*Cost of capital of loan from Bailey |
Cost of capital of Loan portfolio = 12*0.3758+11*0.2959+8*0.2208+9*0.1075 |
Cost of capital of Loan portfolio = 10.4984 |