please help me. market value weight of first bond, market value weight of second bond, and aftertax cost of debt please. excel formula as answer please

D-47 3 4 567 8 1000 9 10 25555ES 11 12 13 14 15 16 17 18 A B C D E F G H 1 Jiminy's Cricket Farm issued a 30-year, 7 percent semiannual bond 3 years ago. The bond currently sells for 93 percent of its face value. The book value of the debt issue is $85 million. In addition, the company has a second debt issue on the market, a zero coupon bond with 12 years left to maturity; the book value of this issue is $35 million, and the bonds sell for 59 percent of par. What is the company's total book value of debt? The total market value? What is your best estimate of the aftertax cost of debt? The company's tax rate is 22 percent. First bond issue: Settlement 01/01/00 01/01/27 Maturity 7% Coupon rate Price (% of par) 93 100 Redemption value (% of par) Payments per year 2 Book value of debt issue 85,000,000 Second bond Issue: Settlement date Maturity date 01/01/00 01/01/12 0% Annual coupon rate Coupons per year 2 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 A E B C D G 0% 2 Annual coupon rate Coupons per year Bond price (% of par) Redemption value (% of par) 59 100 Book value debt issue 35,000,000 22% Tax rate Complete the following analysis. Do not hard code values in your calculations. Leave the "Basis" input blank in the YIELD function. You must use the built-in Excel function to answer this question. Book value of debt 120,000,000 Market value of first bond $ 79,050,000 Market value of second bond 20,650,000 Market value of debt 99,700,000 Market value weight of first bond F H 1 X V x B C Market value of second bond Market value of debt Market value weight of first bond Market value weight of second bond Pretax cost of first issue Aftertax cost of first issue Pretax cost of second issue Aftertax cost of second issue Aftertax cost of debt $ $ D 20,650,000 99,700,000 7.61% 5.94% 4.45% 3.47% E