1. Given the previous values you calculated, what is the WACC for General Dynamics? Remember that if you couldn't solve one of the prior questions, assume a value for it and plug it in to solve for the WACC. Just list any assumptions.

2. Using the capital asset pricing model(CAPM), what is the cost of equity for general dynamics in 2011?

3. what is the cost of debt for general dynamics at the end of 2011?

3837.50 5 3.000% Semi Annual Bond Rice Yea b Espiration Carpon Rate General Dynamics (in thousands) Payout Rito 15% Stockice 2.68 PPS Forecast $3.67 K 122 2% 8% K. 31-Dec-11 31-Dec-11 31-Dec-10 31,981,000 29,300,000 28,352,000 23,908,000 5.829,000 5,372,000 Balance Sheet Assets Qurrent Assets Cash And Cash Equivalents Short Terminvestments NetReceivables Inventory Other Current Assets Total Current Assets 2 283,000 733,000 8,127,000 2,128,000 0 13249,000 31-Dec-10 Income Statement Total Revenue Cost of Revenue 1,621,000 Gross Profit 490,000 Operating Expenses 3,489,000 Research Devebprent 6,370,000 Seling General and Administrative 0 Operating Income or Loss 11,950,000 Other home Depreciation 521,000 Earnings Before Interest And Taxes 2,872,000 hterest Expense 11,413,000 Income Before Tax 1,617,000 Income Tax Expense 0 Minority hterest 0 Net Income From Continuing Ops 0 Discontinued Operations 28,373,000 Net Income 0 Long Terminvestments Property Rart and Equipment Goodwill htargble Assets Accumulated Anortization Other Assets Deferred Long Term Asset Charges Total Assets 549,000 2,912,000 12 289,000 2,098,000 0 0 0 31,077,000 0 0 1954,000 1,719,000 3,675,000 3,663,000 0 0 84,000 3,513,000 3,737,000 0 133,000 3,513,000 3,604,000 1.100.000 1,120.000 0 0 2,407,000 2.478,000 -13.000 -19,000 2,294,000 2,459,000 Calculated on test Liabilities Current Liabilities Acourts Payable Short Current Long Term Debt Other Current liabilites Total Current Liabilities 6,678,000 705,000 2,988,000 10,371.000 6,597,000 911,000 2.852,000 10,380,000 FCF (2011) FCF (2012) FCF (2013) FCF (2014) Vhorizon Long Term Debt Other Liabites Deferred Long Term Liabity Charges Minority interest Negative Goodwid Total Liabilities 3.159.000 5,124.000 0 0 0 18,654,000 3,113,000 4,748,000 99,000 0 0 18,320,000 0 O Stockholders' Equity Mise Stocks Options Warrants Pedeemable Preferred Stock Preferred Sock Common Stock Retained Earnings Treasury Sook Capital Surplus Other Sockholder Buty Total Stockholder Equity 0 0 0 482.000 15.090.000 -3.483.000 1.518,000 -1207.000 12.423.000 0 482,000 13,287,000 -3,349,000 1,340.000 -1,713,000 10,063,000