4. The balance sheet of Dembiden Circus Pty Ltd as at 30 June 2020 reveals the following information:

$(000s)

Paid-up Capital (1,000,000 shares) 3,000

Bank Overdraft 1,000

Accounts Payable 1,500

Mortgage Bonds, $1,000 face value (10%) 4,000

You are also given the following additional information about the firm:

1. The companys marginal tax rate is 30 cents in a dollar. The proportion of tax collected from the company that is claimed by shareholders is 0.6.
2. The market price per mortgage bond is $1,000. The bonds mature 10 years from today and the next interest payment is due in six months.
3. The financial press advises that short-term overdraft rates are currently 8% per annum compounded daily. The company has been using bank overdraft in the past ten years.
4. The most recent annual dividend for ordinary shares was 50 cents. The companys dividends are fully franked and the dividends per share should continue to increase at a 5 percent growth rate into the indefinite future. The market price of the shares is currently $5.80; however, issue costs of 40 cents per share are expected if new shares are issued.

Clearly show the relevant cost of capital for each source of finance and compute the weighted average cost of capital (WACC) for the company. State any assumptions that may be necessary.

[16 marks]