Complete the following table to arrive at the Cost of Debt and Tax Rate.

Interest Income (Expense) last 2 years avg
Earnings Before Tax last 3 years total
Taxation last 3 years total
Corporate Tax Rate, TC[1]
Current Debt
LT Debt & Leases
Total Debt
Cost of Debt[2]

[

1] Divide the Taxation last 3 years line item by Earnings Before Tax for the last 3 years, as a percent

[2] Interest Income (Expense) last 2-year average divided by the Total Debt

[1] Interest Income (Expense) last 2-year average divided by the Total Debt