2. Using the information provided in the table, determine the information missing below (the YELLOW cells). Assume LMM has a 21 percent tax rate.
	Maturity Year	Book value (millions)	Percent of total	Market value (millions)	Percent of total	Yield to Maturity	Book values	Market values
	2021	$ 250	0.17	266.06	0.17	0.963%	0.17%	0.16%
	2027	300	0.21	326.99	0.21	1.776%	0.37%	0.37%
	2048	400	0.28	459.24	0.29	3.274%	0.90%	0.96%
	2050	500	0.34	506.39	0.32	3.034%	1.05%	0.99%
	Total	$ 1,450	1.00	$ 1,558.68	1.00		2.48%	2.49%
				Weights
	Book value of debt	?	million
	Book value of equity	?	million
	Book value of company	?	million
	Market value of debt	?	million
	Market value of equity	?	million
	Market value of company	?	million
	WACC using book value	?
	WACC using market value	?