Suppose all long-term debt are semi-annual coupon bonds thus the coupon rate would be the interest rate in part 1.

There are 18000 outstanding bonds with 9 years to maturity, with current price quote being 95. Suppose the current price of your stock is $205. The corporate tax rate is 34%.

What is the WACC of your firm?

The treasury yield curve is under Yield Curve Tab. Historical S&P information is under Market return Tab.

Information from part 1:

There will be no change in the amount the long-term debt and common stock in the next three years either. The average interest rate is 5% on long-term debt and notes payable (in this example, the interest rate stays in same throughout the three-year planning horizon.)

Depreciation is constant and $250,000 per year throughout the three-year planning horizon, and the corporate tax rate is 34%. Financial Statement information can be found

A B C D E F G H I J K L M .41 7 8 Date 1 Mo 2/3/20 1.56 2/4/20 1.55 2/5/20 1.55 2/6/20 1.59 2/7/20 1.57 2/10/20 1.58 2/11/20 1.57 2/12/20 1.57 2/13/20 1.59 2/14/20 1.6 2/18/20 1.61 2/19/20 1.61 2/20/20 1.61 2/21/201.6 2 Mo 1.57 1.57 1.56 1.59 1.58 1.58 1.58 1.59 1.59 1.6 1.6 1.61 1.6 1.6 3 MO 1.57 1.57 1.57 1.57 1.56 1.58 1.57 1.58 1.59 1.58 1.58 1.58 1.58 1.56 9 10 11 12 13 14 15 16 17 6 Mo 1.56 1.57 1.57 1.58 1.57 1.58 1.55 1.56 1.56 1.56 1.56 1.56 1.55 1.53 5 Yr 1.35 1.42 1.46 1.45 1.41 1.38 1.4 1.45 Daily Treasury Yield Curve Rates 1 Yr 2 Yr3 Yr 1.46 1.36 1.34 1.48 1.41 1.4 1.49 1.44 1.43 1.51 1.44 1.43 1.49 1.41 1.39 1.45 1.37 1.36 1.48 1.41 1.39 1.49 1.44 1.48 1.44 1.42 1.49 1.42 1.4 1.47 1.41 1.37 1.47 1.42 1.39 1.46 1.39 1.35 1.43 1.34 1.3 7 Yr 1.45 1.52 1.57 1.56 1.51 1.47 1.5 1.55 1.53 1.51 1.48 1.5 1.45 1.39 10 Yr 1.54 1.61 1.66 1.65 1.59 1.56 1.59 1.62 1.61 1.59 1.55 1.56 1.52 1.46 20 Yr 1.84 1.91 1.97 1.94 1.89 1.87 1.89 1.93 1.91 1.89 1.85 1.86 1.81 1.75 30 Yr 2.01 2.08 2.14 2.11 2.05 2.03 2.05 2.09 2.07 2.04 2 2.01 1.97 1.9 1.42 1.43 1.42 1.39 1.41 1.37 1.3 21 C D E A Date 3/1/15 4/1/15 5/1/15 6/1/15 7/1/15 8/1/15 9/1/15 10/1/15 11/1/15 12/1/15 1/1/16 2/1/16 3/1/16 4/1/16 5/1/16 6/1/16 7/1/16 8/1/16 9/1/16 10/1/16 11/1/16 12/1/16 1/1/17 2/1/17 B S&P 500 2067.89 2085.51 2107.39 2063.11 2103.84 1972.18 1920.03 2079.36 2080.41 2043.94 1940.24 1932.23 2059.74 2065.3 2096.95 2098.86 2173.6 2170.95 2168.27 2126.15 2198.81 2238.83 2278.87 2363.64 18 3/1/17 4/1/17 5/1/17 6/1/17 7/1/17 8/1/17 9/1/17 10/1/17 11/1/17 12/1/17 1/1/18 2/1/18 3/1/18 4/1/18 5/1/18 6/1/18 7/1/18 8/1/18 9/1/18 10/1/18 11/1/18 12/1/18 1/1/19 2/1/19 3/1/19 4/1/19 5/1/19 6/1/19 7/1/19 8/1/19 9/1/19 10/1/19 11/1/19 12/1/19 1/1/20 2/1/20 2/21/20 2362.72 2384.2 2411.8 2423.41 2470.3 2471.65 2519.36 2575.26 2584.84 2673.61 2823.81 2713.83 2640.87 2648.05 2705.27 2718.37 2816.29 2901.52 2913.98 2711.74 2760.17 2506.85 2704.1 2784.49 2834.4 2945.83 2752.06 2941.76 2980.38 2926.46 2976.74 3037.56 3140.98 3230.78 3225.52 3337.75 3337.75 21 24 A B C D E F G H I J K L M .41 7 8 Date 1 Mo 2/3/20 1.56 2/4/20 1.55 2/5/20 1.55 2/6/20 1.59 2/7/20 1.57 2/10/20 1.58 2/11/20 1.57 2/12/20 1.57 2/13/20 1.59 2/14/20 1.6 2/18/20 1.61 2/19/20 1.61 2/20/20 1.61 2/21/201.6 2 Mo 1.57 1.57 1.56 1.59 1.58 1.58 1.58 1.59 1.59 1.6 1.6 1.61 1.6 1.6 3 MO 1.57 1.57 1.57 1.57 1.56 1.58 1.57 1.58 1.59 1.58 1.58 1.58 1.58 1.56 9 10 11 12 13 14 15 16 17 6 Mo 1.56 1.57 1.57 1.58 1.57 1.58 1.55 1.56 1.56 1.56 1.56 1.56 1.55 1.53 5 Yr 1.35 1.42 1.46 1.45 1.41 1.38 1.4 1.45 Daily Treasury Yield Curve Rates 1 Yr 2 Yr3 Yr 1.46 1.36 1.34 1.48 1.41 1.4 1.49 1.44 1.43 1.51 1.44 1.43 1.49 1.41 1.39 1.45 1.37 1.36 1.48 1.41 1.39 1.49 1.44 1.48 1.44 1.42 1.49 1.42 1.4 1.47 1.41 1.37 1.47 1.42 1.39 1.46 1.39 1.35 1.43 1.34 1.3 7 Yr 1.45 1.52 1.57 1.56 1.51 1.47 1.5 1.55 1.53 1.51 1.48 1.5 1.45 1.39 10 Yr 1.54 1.61 1.66 1.65 1.59 1.56 1.59 1.62 1.61 1.59 1.55 1.56 1.52 1.46 20 Yr 1.84 1.91 1.97 1.94 1.89 1.87 1.89 1.93 1.91 1.89 1.85 1.86 1.81 1.75 30 Yr 2.01 2.08 2.14 2.11 2.05 2.03 2.05 2.09 2.07 2.04 2 2.01 1.97 1.9 1.42 1.43 1.42 1.39 1.41 1.37 1.3 21 C D E A Date 3/1/15 4/1/15 5/1/15 6/1/15 7/1/15 8/1/15 9/1/15 10/1/15 11/1/15 12/1/15 1/1/16 2/1/16 3/1/16 4/1/16 5/1/16 6/1/16 7/1/16 8/1/16 9/1/16 10/1/16 11/1/16 12/1/16 1/1/17 2/1/17 B S&P 500 2067.89 2085.51 2107.39 2063.11 2103.84 1972.18 1920.03 2079.36 2080.41 2043.94 1940.24 1932.23 2059.74 2065.3 2096.95 2098.86 2173.6 2170.95 2168.27 2126.15 2198.81 2238.83 2278.87 2363.64 18 3/1/17 4/1/17 5/1/17 6/1/17 7/1/17 8/1/17 9/1/17 10/1/17 11/1/17 12/1/17 1/1/18 2/1/18 3/1/18 4/1/18 5/1/18 6/1/18 7/1/18 8/1/18 9/1/18 10/1/18 11/1/18 12/1/18 1/1/19 2/1/19 3/1/19 4/1/19 5/1/19 6/1/19 7/1/19 8/1/19 9/1/19 10/1/19 11/1/19 12/1/19 1/1/20 2/1/20 2/21/20 2362.72 2384.2 2411.8 2423.41 2470.3 2471.65 2519.36 2575.26 2584.84 2673.61 2823.81 2713.83 2640.87 2648.05 2705.27 2718.37 2816.29 2901.52 2913.98 2711.74 2760.17 2506.85 2704.1 2784.49 2834.4 2945.83 2752.06 2941.76 2980.38 2926.46 2976.74 3037.56 3140.98 3230.78 3225.52 3337.75 3337.75 21 24