Calculate Weighted Average Cost of Debt

Calculate Weighted Average Cost of Debt (WACD) :root { –primary-color: #004a99; –secondary-color: #f0f0f0; –success-color: #28a745; –error-color: #dc3545; –text-color: #333; –light-text-color: #777; –background-color: #f8f9fa; –card-background: #ffffff; –border-color: #dee2e6; –shadow-color: rgba(0, 0, 0, 0.1); } body { font-family: 'Segoe UI', Tahoma, Geneva, Verdana, sans-serif; line-height: 1.6; color: var(–text-color); background-color: var(–background-color); margin: 0; padding: 20px; display: flex; justify-content: center; } .container { width: 100%; max-width: 1000px; background-color: var(–card-background); padding: 30px; border-radius: 8px; box-shadow: 0 4px 15px var(–shadow-color); margin-bottom: 40px; } h1, h2, h3 { color: var(–primary-color); text-align: center; margin-bottom: 20px; } h1 { font-size: 2.5em; margin-bottom: 30px; } h2 { font-size: 1.8em; margin-top: 40px; border-bottom: 2px solid var(–primary-color); padding-bottom: 10px; } h3 { font-size: 1.4em; margin-top: 30px; color: var(–primary-color); } .calculator-section { background-color: var(–card-background); padding: 30px; border-radius: 8px; box-shadow: 0 2px 10px var(–shadow-color); margin-bottom: 40px; } .loan-calc-container { display: flex; flex-direction: column; gap: 20px; } .input-group { display: flex; flex-direction: column; gap: 5px; } .input-group label { font-weight: bold; color: var(–primary-color); } .input-group input[type="number"], .input-group input[type="text"], .input-group select { padding: 10px 15px; border: 1px solid var(–border-color); border-radius: 5px; font-size: 1em; width: 100%; box-sizing: border-box; transition: border-color 0.3s ease; } .input-group input[type="number"]:focus, .input-group input[type="text"]:focus, .input-group select:focus { outline: none; border-color: var(–primary-color); box-shadow: 0 0 0 2px rgba(0, 74, 153, 0.2); } .input-group .helper-text { font-size: 0.85em; color: var(–light-text-color); margin-top: 5px; } .error-message { color: var(–error-color); font-size: 0.85em; margin-top: 5px; display: none; /* Hidden by default */ min-height: 1.1em; /* Reserve space */ } .error-message.visible { display: block; } .button-group { display: flex; gap: 15px; margin-top: 25px; justify-content: center; flex-wrap: wrap; } button { padding: 12px 25px; border: none; border-radius: 5px; font-size: 1.1em; font-weight: bold; cursor: pointer; transition: background-color 0.3s ease, transform 0.2s ease; color: white; } button.primary { background-color: var(–primary-color); } button.primary:hover { background-color: #003b7a; transform: translateY(-2px); } button.secondary { background-color: var(–light-text-color); } button.secondary:hover { background-color: #5a6268; transform: translateY(-2px); } button.success { background-color: var(–success-color); } button.success:hover { background-color: #218838; transform: translateY(-2px); } #results { margin-top: 30px; padding: 25px; background-color: var(–primary-color); color: white; border-radius: 5px; text-align: center; box-shadow: 0 2px 8px rgba(0, 74, 153, 0.4); animation: fadeIn 0.5s ease-out; } #results h3 { color: white; margin-bottom: 15px; font-size: 1.6em; } #results .main-result { font-size: 2.5em; font-weight: bold; margin-bottom: 15px; } #results .intermediate-values div { margin-bottom: 8px; font-size: 1.1em; } #results .formula-explanation { font-size: 0.9em; color: rgba(255, 255, 255, 0.9); margin-top: 15px; border-top: 1px solid rgba(255, 255, 255, 0.3); padding-top: 15px; } @keyframes fadeIn { from { opacity: 0; transform: translateY(10px); } to { opacity: 1; transform: translateY(0); } } .table-container { margin-top: 30px; overflow-x: auto; } table { width: 100%; border-collapse: collapse; margin-bottom: 20px; background-color: var(–card-background); box-shadow: 0 2px 8px var(–shadow-color); border-radius: 5px; } thead { background-color: var(–primary-color); color: white; } th, td { padding: 12px 15px; text-align: right; border: 1px solid var(–border-color); } th { font-weight: bold; text-align: center; } td { text-align: right; } td.text-left { text-align: left; } tbody tr:nth-child(even) { background-color: var(–secondary-color); } caption { font-size: 1.1em; font-weight: bold; color: var(–primary-color); margin-bottom: 10px; text-align: left; caption-side: top; } .chart-container { margin-top: 30px; background-color: var(–card-background); padding: 20px; border-radius: 8px; box-shadow: 0 2px 8px var(–shadow-color); text-align: center; } .chart-container canvas { max-width: 100%; height: auto; } .chart-container figcaption { font-size: 0.9em; color: var(–light-text-color); margin-top: 10px; } .article-content { margin-top: 40px; background-color: var(–card-background); padding: 30px; border-radius: 8px; box-shadow: 0 2px 10px var(–shadow-color); } .article-content p, .article-content ul, .article-content ol { margin-bottom: 20px; } .article-content li { margin-bottom: 10px; } .article-content a { color: var(–primary-color); text-decoration: none; font-weight: bold; } .article-content a:hover { text-decoration: underline; } .related-links { list-style: none; padding: 0; } .related-links li { margin-bottom: 15px; } .related-links a { font-weight: normal; } @media (min-width: 768px) { .button-group { justify-content: flex-start; } }

Calculate Weighted Average Cost of Debt (WACD)

WACD Calculator

Weighted Average Cost of Debt (WACD)

$0.00%
Total Debt: $0
Total Annual Interest Expense: $0
Total Weighted Interest Cost: $0
WACD = (Sum of [Debt Amount * After-Tax Interest Rate]) / Total Debt
Debt Components Breakdown
Debt Type Amount ($) Pre-Tax Rate (%) Tax Rate (%) After-Tax Rate (%) After-Tax Interest Cost ($) Weight (%)
Breakdown of Debt Weights and After-Tax Costs

Understanding the Weighted Average Cost of Debt (WACD)

What is the Weighted Average Cost of Debt (WACD)?

The Weighted Average Cost of Debt (WACD), often referred to as the company's average cost of borrowing, is a crucial financial metric that represents the average interest rate a company pays on all of its outstanding debt. It takes into account the different types of debt a company may have—such as bank loans, bonds, and lines of credit—each with its own interest rate and associated tax implications. By weighting each debt's cost by its proportion of the total debt, WACD provides a single, consolidated figure that reflects the overall cost of debt financing for the business.

Understanding your company's WACD is vital for making informed financial decisions. It's used in various financial analyses, including the calculation of the Weighted Average Cost of Capital (WACC), which is essential for investment appraisal and valuation. A lower WACD generally indicates that a company is managing its debt effectively and borrowing at competitive rates, which can significantly improve profitability and shareholder value. This calculation is fundamental for corporate finance managers, treasurers, and financial analysts aiming to optimize a company's capital structure and reduce financing costs.

A common misconception about WACD is that it's simply the average of all interest rates. However, this overlooks the critical factors of the amount of each debt and the tax deductibility of interest payments. The after-tax cost is what truly matters, as interest expenses often reduce taxable income. Therefore, high-interest debt, if tax-deductible, may have a lower after-tax cost than a seemingly lower-interest debt with different tax treatment or if the tax rate is lower.

WACD Formula and Mathematical Explanation

The formula for calculating the Weighted Average Cost of Debt (WACD) is designed to provide a comprehensive view of a company's debt expenses, considering both the principal amounts and the tax benefits of interest payments.

The core calculation involves several steps:

  1. Calculate the After-Tax Interest Rate for Each Debt: For each individual debt instrument, the after-tax interest rate is determined by multiplying its pre-tax interest rate by (1 – Tax Rate). This accounts for the tax shield provided by interest deductibility.
  2. Calculate the Annual Interest Expense for Each Debt: Multiply the principal amount of each debt by its respective pre-tax interest rate to find the annual interest expense before taxes.
  3. Calculate the After-Tax Interest Cost for Each Debt: Multiply the annual interest expense (from step 2) by (1 – Tax Rate) or, more directly, multiply the debt amount by the after-tax interest rate (from step 1). This gives the net cost of interest after considering tax savings.
  4. Sum All Debt Amounts: Add up the principal amounts of all outstanding debt instruments to get the Total Debt.
  5. Sum All After-Tax Interest Costs: Add up the after-tax interest costs calculated in step 3 for all debt instruments. This gives the Total Weighted Interest Cost.
  6. Calculate WACD: Divide the Total Weighted Interest Cost (from step 5) by the Total Debt (from step 4). The result is typically expressed as a percentage.

Mathematically, the formula can be expressed as:

$$ WACD = \frac{\sum_{i=1}^{n} (D_i \times r_i \times (1 – T_i))}{\sum_{i=1}^{n} D_i} $$

Where:

  • $D_i$ = The principal amount of the i-th debt
  • $r_i$ = The pre-tax interest rate of the i-th debt
  • $T_i$ = The marginal tax rate applicable to the i-th debt
  • $n$ = The total number of different debt instruments

A simpler way to think about the numerator is the sum of the after-tax interest expense for each debt.

Variables Table

WACD Variables Explained
Variable Meaning Unit Typical Range
$D_i$ (Debt Amount) The principal amount outstanding for a specific debt instrument. Currency (e.g., $) $0 to Billions
$r_i$ (Pre-Tax Interest Rate) The stated annual interest rate before considering tax effects. Percentage (%) 1% to 20%+ (Varies greatly by creditworthiness and market conditions)
$T_i$ (Tax Rate) The company's marginal corporate income tax rate. Percentage (%) 0% to 40% (Jurisdiction dependent)
$D_{total}$ (Total Debt) The sum of all individual debt amounts ($ \sum D_i $). Currency (e.g., $) $0 to Billions
$WACD$ (Weighted Average Cost of Debt) The average, after-tax cost of all debt financing. Percentage (%) Typically between the lowest and highest after-tax rates, but weighted.

Practical Examples (Real-World Use Cases)

Let's illustrate the calculation of WACD with two practical examples:

Example 1: Manufacturing Company's Debt Structure

A manufacturing company has the following debts:

  • Bank Loan: $5,000,000 at 6.0% interest, with a corporate tax rate of 25%.
  • Corporate Bonds: $10,000,000 at 7.5% interest, also subject to a 25% tax rate.
  • Line of Credit: $2,000,000 at 8.0% interest, with a 25% tax rate.

Calculation:

  • Total Debt: $5,000,000 + $10,000,000 + $2,000,000 = $17,000,000
  • Debt 1 (Bank Loan):
    • After-Tax Rate: 6.0% * (1 – 0.25) = 4.5%
    • After-Tax Interest Cost: $5,000,000 * 4.5% = $225,000
  • Debt 2 (Bonds):
    • After-Tax Rate: 7.5% * (1 – 0.25) = 5.625%
    • After-Tax Interest Cost: $10,000,000 * 5.625% = $562,500
  • Debt 3 (Line of Credit):
    • After-Tax Rate: 8.0% * (1 – 0.25) = 6.0%
    • After-Tax Interest Cost: $2,000,000 * 6.0% = $120,000
  • Total After-Tax Interest Cost: $225,000 + $562,500 + $120,000 = $907,500
  • WACD: ($907,500 / $17,000,000) * 100 = 5.34%

Interpretation: Despite having individual interest rates as high as 8.0%, the company's overall cost of debt, after considering tax benefits and the proportion of each debt, is 5.34%. The significant portion of lower-cost bonds pulls the average down.

Example 2: Tech Startup's Hybrid Financing

A growing tech startup has a mixed debt portfolio:

  • Venture Debt: $1,000,000 at 12.0% interest. Due to specific covenants or entity structure, only 70% of interest is tax-deductible. Tax rate is 21%.
  • SBA Loan: $500,000 at 7.0% interest, fully tax-deductible. Tax rate is 21%.

Calculation:

  • Total Debt: $1,000,000 + $500,000 = $1,500,000
  • Debt 1 (Venture Debt):
    • Effective Tax Shield Factor: 0.70 (only 70% deductible)
    • After-Tax Rate: 12.0% * (1 – (0.21 * 0.70)) = 12.0% * (1 – 0.147) = 12.0% * 0.853 = 10.236%
    • After-Tax Interest Cost: $1,000,000 * 10.236% = $102,360
  • Debt 2 (SBA Loan):
    • After-Tax Rate: 7.0% * (1 – 0.21) = 7.0% * 0.79 = 5.53%
    • After-Tax Interest Cost: $500,000 * 5.53% = $27,650
  • Total After-Tax Interest Cost: $102,360 + $27,650 = $130,010
  • WACD: ($130,010 / $1,500,000) * 100 = 8.67%

Interpretation: The higher interest rate on the venture debt, combined with its partial deductibility, significantly impacts the WACD. Even though the SBA loan has a lower rate, the venture debt's cost contributes substantially to the overall weighted average. This highlights the importance of analyzing the specific terms and tax implications of each debt instrument when calculating WACD.

How to Use This Weighted Average Cost of Debt Calculator

Our WACD calculator is designed for simplicity and accuracy. Follow these steps to determine your company's cost of debt:

  1. Identify Your Debt Instruments: List all your company's outstanding debt, including bank loans, bonds, lines of credit, leases (if treated as debt), and any other borrowings.
  2. Enter Debt Details: For each debt instrument, input the following:
    • Debt Type: A descriptive name (e.g., "Term Loan A", "Senior Notes").
    • Amount of Debt: The total principal amount outstanding for that specific debt.
    • Interest Rate: The annual pre-tax interest rate as a percentage (e.g., 7.5 for 7.5%).
    • Tax Rate: Your company's marginal corporate income tax rate as a percentage (e.g., 21 for 21%). If different tax rates apply to different debt types (uncommon but possible), enter the relevant rate. If interest is not tax-deductible, enter 0%.
    Use the optional fields (Debt Type 3, etc.) if you have more than two debt instruments. Leave optional fields blank if you have fewer than three.
  3. Click 'Calculate WACD': Once all information is entered, click the "Calculate WACD" button.
  4. Review Results: The calculator will display:
    • Primary Highlighted Result: The calculated Weighted Average Cost of Debt (WACD) as a percentage.
    • Key Intermediate Values: Total Debt, Total Annual Interest Expense (pre-tax), and Total Weighted Interest Cost (after-tax).
    • Formula Explanation: A reminder of how WACD is calculated.
    The table below the calculator will provide a detailed breakdown of each debt's contribution, including its weight and after-tax cost. The chart visually represents the weight of each debt type.
  5. Interpret Your Findings: The WACD is your company's effective borrowing cost. Compare this figure over time or against industry benchmarks. A rising WACD might signal increasing borrowing costs or a shift towards more expensive debt.
  6. Reset or Copy: Use the "Reset" button to clear the form and start over. Use "Copy Results" to easily transfer the main WACD, intermediate values, and key assumptions to a report or spreadsheet.

Decision-Making Guidance: A high WACD could prompt a review of your capital structure, potentially leading to refinancing efforts for high-interest debt or exploring equity financing alternatives if debt costs become prohibitive. Conversely, a low WACD suggests efficient debt management.

Key Factors That Affect Weighted Average Cost of Debt Results

Several interconnected factors influence a company's Weighted Average Cost of Debt (WACD). Understanding these is crucial for financial strategy:

  1. Market Interest Rates: Broad economic conditions, central bank policies (like federal funds rate adjustments), and inflation expectations heavily influence prevailing interest rates. When market rates rise, newly issued debt and variable-rate debt will carry higher costs, increasing the WACD. Conversely, falling rates can lower it.
  2. Creditworthiness (Risk Premium): A company's financial health, credit rating (e.g., AAA, B, CCC), and perceived risk of default directly impact the interest rates lenders are willing to offer. Higher risk means higher interest rates, thus increasing WACD. Strong credit ratings secure lower borrowing costs.
  3. Capital Structure Mix: The proportion of different debt types matters significantly. A company heavily reliant on high-interest debt (like unsecured loans or subordinated debt) will have a higher WACD than one with a larger share of lower-interest debt (like secured bank loans or investment-grade bonds). Balancing this mix is key.
  4. Tax Rates: The deductibility of interest payments provides a valuable tax shield. A higher corporate tax rate means a greater benefit from interest deductibility, effectively lowering the after-tax cost of debt and, consequently, the WACD. Changes in tax policy can therefore alter a company's WACD.
  5. Debt Covenants and Terms: Complex debt agreements may include clauses that affect cost or risk. For instance, restrictive covenants might limit operational flexibility, indirectly increasing perceived risk and borrowing costs. Specific terms like prepayment penalties or unique payment structures can also influence the effective cost.
  6. Economic Outlook and Industry Risk: The overall economic climate and the specific risks associated with the company's industry play a role. A recessionary environment or volatile industry might lead lenders to demand higher interest rates across the board, pushing up WACD for all companies within that sector.
  7. Cost of Equity: While not directly part of WACD, the cost of equity is inextricably linked through WACC calculations. If the cost of equity rises significantly, a company might favor more debt financing to keep the overall WACC lower, potentially increasing its WACD.

Frequently Asked Questions (FAQ)

Q1: Is WACD the same as the average interest rate on all my loans?
A1: No. WACD is a weighted average. It considers both the interest rate and the amount (principal) of each debt. A large loan at a slightly lower rate can have a bigger impact than a small loan at a higher rate. It also calculates the after-tax cost.
Q2: Why is the after-tax interest rate important?
A2: Interest payments on debt are usually tax-deductible for corporations. This means the government effectively subsidizes a portion of the interest cost. Calculating the after-tax rate shows the true economic cost of the debt to the company.
Q3: Can WACD be negative?
A3: Theoretically, if a company received subsidies or credits that exceeded its interest expense after tax deductions, the net cost could approach zero or even be slightly negative. However, in practical terms for most businesses, WACD will be a positive percentage reflecting the cost of borrowing.
Q4: How often should WACD be recalculated?
A4: WACD should be recalculated whenever there are significant changes in the company's debt structure (new loans, debt repayment, refinancing), changes in interest rates (especially for variable-rate debt), or substantial shifts in the corporate tax rate. Quarterly or annually is common for monitoring.
Q5: Does WACD include all types of debt?
A5: Generally, WACD includes all forms of interest-bearing debt. This typically includes bank loans, bonds, notes payable, and sometimes capital leases. Trade payables or deferred payments are usually excluded as they aren't typically considered interest-bearing debt in this context.
Q6: What is a "good" WACD?
A6: There's no universal "good" WACD. It depends heavily on the company's industry, credit rating, and the prevailing economic conditions. A "good" WACD is one that is competitive relative to industry peers and allows the company to undertake profitable projects after covering its financing costs. It should ideally be lower than the company's return on assets or equity.
Q7: How does WACD relate to WACC?
A7: WACD is a component of the Weighted Average Cost of Capital (WACC). WACC represents the average rate a company expects to pay to finance its assets, considering both debt and equity. WACD is the cost of the debt portion, while the cost of equity is the cost of the equity portion. WACC = (Weight of Debt * WACD) + (Weight of Equity * Cost of Equity).
Q8: What if some debt interest isn't tax-deductible?
A8: If a specific debt's interest is not tax-deductible (e.g., certain types of foreign debt, or specific non-profit financing), you would use a tax rate of 0% for that debt in the WACD calculation, or simply use the pre-tax interest rate as the after-tax rate for that component. The calculator assumes standard tax deductibility unless the tax rate is entered as 0.

Related Tools and Internal Resources

© 2023 Your Financial Tools. All rights reserved.

function calculateWACD() { var debtTypes = []; var debtAmounts = []; var interestRates = []; var taxRates = []; var totalDebt = 0; var totalAfterTaxInterestCost = 0; var tableBody = document.querySelector("#debtTable tbody"); tableBody.innerHTML = "; // Clear previous rows for (var i = 1; i 2 && type === "" && parseFloat(amountStr) === 0) continue; // Skip optional empty debt var amount = parseFloat(amountStr); var rate = parseFloat(rateStr); var taxRate = parseFloat(taxRateStr); var isValid = true; if (type === "" && i <= 2) { document.getElementById("debtType" + i + "Error").textContent = "Debt type cannot be empty."; document.getElementById("debtType" + i + "Error").classList.add("visible"); isValid = false; } if (isNaN(amount) || amount < 0) { document.getElementById("debtAmount" + i + "Error").textContent = "Please enter a valid non-negative amount."; document.getElementById("debtAmount" + i + "Error").classList.add("visible"); isValid = false; } if (isNaN(rate) || rate 100) { document.getElementById("interestRate" + i + "Error").textContent = "Please enter a valid rate between 0% and 100%."; document.getElementById("interestRate" + i + "Error").classList.add("visible"); isValid = false; } if (isNaN(taxRate) || taxRate 100) { document.getElementById("taxRate" + i + "Error").textContent = "Please enter a valid tax rate between 0% and 100%."; document.getElementById("taxRate" + i + "Error").classList.add("visible"); isValid = false; } if (!isValid) continue; // Skip calculation for this debt if invalid // Only add to calculations if amount is positive if (amount > 0) { var afterTaxRate = rate * (1 – taxRate / 100); var afterTaxInterestCost = amount * afterTaxRate / 100; debtTypes.push(type || "Debt " + i); debtAmounts.push(amount); interestRates.push(rate); taxRates.push(taxRate); totalDebt += amount; totalAfterTaxInterestCost += afterTaxInterestCost; // Populate table row var row = tableBody.insertRow(); var cell1 = row.insertCell(0); cell1.textContent = type || "Debt " + i; cell1.classList.add("text-left"); var cell2 = row.insertCell(1); cell2.textContent = formatCurrency(amount); var cell3 = row.insertCell(2); cell3.textContent = rate.toFixed(2) + "%"; var cell4 = row.insertCell(3); cell4.textContent = taxRate.toFixed(2) + "%"; var cell5 = row.insertCell(4); cell5.textContent = afterTaxRate.toFixed(3) + "%"; var cell6 = row.insertCell(5); cell6.textContent = formatCurrency(afterTaxInterestCost); var cell7 = row.insertCell(6); cell7.textContent = (amount / (totalDebt || 1) * 100).toFixed(2) + "%"; // Weight } } var wacd = 0; if (totalDebt > 0) { wacd = (totalAfterTaxInterestCost / totalDebt) * 100; } document.getElementById("wacdResult").textContent = formatPercentage(wacd); document.getElementById("totalDebtResult").textContent = "Total Debt: " + formatCurrency(totalDebt); document.getElementById("totalInterestExpenseResult").textContent = "Total Annual Interest Expense (Pre-Tax): " + formatCurrency(totalDebt * (averagePreTaxRate(debtAmounts, interestRates) / 100)); // Approximate pre-tax expense for context document.getElementById("weightedCostResult").textContent = "Total Weighted Interest Cost (After-Tax): " + formatCurrency(totalAfterTaxInterestCost); document.getElementById("results").style.display = "block"; updateChart(debtTypes, debtAmounts, totalDebt); } function averagePreTaxRate(amounts, rates) { var weightedSum = 0; var totalAmount = 0; for (var i = 0; i < amounts.length; i++) { weightedSum += amounts[i] * rates[i]; totalAmount += amounts[i]; } return totalAmount === 0 ? 0 : weightedSum / totalAmount; } function formatCurrency(value) { return "$" + value.toFixed(2).replace(/\d(?=(\d{3})+\.)/g, '$&,'); } function formatPercentage(value) { return value.toFixed(2) + "%"; } function resetCalculator() { document.getElementById("debtType1").value = "Bank Loan"; document.getElementById("debtAmount1").value = "1000000"; document.getElementById("interestRate1").value = "5.5"; document.getElementById("taxRate1").value = "21"; document.getElementById("debtType2").value = "Bonds"; document.getElementById("debtAmount2").value = "500000"; document.getElementById("interestRate2").value = "7.2"; document.getElementById("taxRate2").value = "21"; document.getElementById("debtType3").value = ""; document.getElementById("debtAmount3").value = "0"; document.getElementById("interestRate3").value = "0"; document.getElementById("taxRate3").value = "0"; document.getElementById("results").style.display = "none"; document.getElementById("results").style.opacity = "0"; // Reset opacity for fade-in effect // Clear errors var errorElements = document.querySelectorAll(".error-message"); for (var i = 0; i < errorElements.length; i++) { errorElements[i].textContent = ""; errorElements[i].classList.remove("visible"); } var tableBody = document.querySelector("#debtTable tbody"); tableBody.innerHTML = ''; // Reset chart data if (window.wacdChartInstance) { window.wacdChartInstance.destroy(); window.wacdChartInstance = null; } var canvas = document.getElementById('wacdChart'); var ctx = canvas.getContext('2d'); ctx.clearRect(0, 0, canvas.width, canvas.height); } function copyResults() { var wacdResult = document.getElementById("wacdResult").textContent; var totalDebtResult = document.getElementById("totalDebtResult").textContent; var totalInterestExpenseResult = document.getElementById("totalInterestExpenseResult").textContent; var weightedCostResult = document.getElementById("weightedCostResult").textContent; var assumptions = "Key Assumptions:\n"; var rows = document.querySelectorAll("#debtTable tbody tr"); rows.forEach(function(row) { var cells = row.cells; assumptions += "- " + cells[0].textContent + ": $" + cells[1].textContent.replace('$','') + " at " + cells[2].textContent + " (Pre-Tax) with " + cells[3].textContent + " Tax Rate.\n"; }); var textToCopy = "WACD Calculation Results:\n\n"; textToCopy += "Weighted Average Cost of Debt (WACD): " + wacdResult + "\n"; textToCopy += totalDebtResult + "\n"; textToCopy += totalInterestExpenseResult + "\n"; textToCopy += weightedCostResult + "\n\n"; textToCopy += assumptions; navigator.clipboard.writeText(textToCopy).then(function() { // Optional: provide user feedback var copyButton = document.querySelector("button.success"); var originalText = copyButton.textContent; copyButton.textContent = "Copied!"; setTimeout(function() { copyButton.textContent = originalText; }, 2000); }).catch(function(err) { console.error('Failed to copy text: ', err); // Handle error, maybe alert user }); } // Charting Functionality var chartData = { labels: [], // Debt Types datasets: [ { label: 'Debt Weight (%)', data: [], // Debt Amount / Total Debt backgroundColor: [ 'rgba(0, 74, 153, 0.7)', 'rgba(40, 167, 69, 0.7)', 'rgba(255, 193, 7, 0.7)' ], borderColor: [ 'rgba(0, 74, 153, 1)', 'rgba(40, 167, 69, 1)', 'rgba(255, 193, 7, 1)' ], borderWidth: 1 }, { label: 'After-Tax Cost ($)', data: [], // After-Tax Interest Cost backgroundColor: [ 'rgba(0, 74, 153, 0.4)', 'rgba(40, 167, 69, 0.4)', 'rgba(255, 193, 7, 0.4)' ], borderColor: [ 'rgba(0, 74, 153, 0.8)', 'rgba(40, 167, 69, 0.8)', 'rgba(255, 193, 7, 0.8)' ], borderWidth: 1, type: 'bar' // Specify as bar type if desired, or keep consistent } ] }; function updateChart(debtTypes, debtAmounts, totalDebt) { var ctx = document.getElementById('wacdChart').getContext('2d'); // Destroy previous chart instance if it exists if (window.wacdChartInstance) { window.wacdChartInstance.destroy(); } chartData.labels = []; chartData.datasets[0].data = []; // Debt Weight chartData.datasets[1].data = []; // After-Tax Cost var totalAfterTaxInterestCost = 0; for (var i = 0; i 0 ? (debtAmounts[i] / totalDebt) * 100 : 0; chartData.datasets[0].data.push(weight); // Recalculate after-tax cost for chart data var rate = parseFloat(document.getElementById("interestRate" + (i + 1)).value); var taxRate = parseFloat(document.getElementById("taxRate" + (i + 1)).value); var afterTaxCost = debtAmounts[i] * rate / 100 * (1 – taxRate / 100); chartData.datasets[1].data.push(afterTaxCost); totalAfterTaxInterestCost += afterTaxCost; } // Adjust dataset types if mixing bar and line/pie is desired. For simplicity, using all bars here. chartData.datasets[0].type = 'bar'; // Weight as bars chartData.datasets[1].type = 'bar'; // Cost as bars // Dynamically set colors based on number of debts var colors = ['rgba(0, 74, 153, 0.7)', 'rgba(40, 167, 69, 0.7)', 'rgba(255, 193, 7, 0.7)']; var borderColors = ['rgba(0, 74, 153, 1)', 'rgba(40, 167, 69, 1)', 'rgba(255, 193, 7, 1)']; var bgColors = ['rgba(0, 74, 153, 0.4)', 'rgba(40, 167, 69, 0.4)', 'rgba(255, 193, 7, 0.4)']; var borderColors2 = ['rgba(0, 74, 153, 0.8)', 'rgba(40, 167, 69, 0.8)', 'rgba(255, 193, 7, 0.8)']; for (var i = 0; i < chartData.labels.length; i++) { chartData.datasets[0].backgroundColor[i] = colors[i % colors.length]; chartData.datasets[0].borderColor[i] = borderColors[i % borderColors.length]; chartData.datasets[1].backgroundColor[i] = bgColors[i % bgColors.length]; chartData.datasets[1].borderColor[i] = borderColors2[i % borderColors2.length]; } window.wacdChartInstance = new Chart(ctx, { type: 'bar', // Default chart type data: chartData, options: { responsive: true, maintainAspectRatio: false, scales: { x: { title: { display: true, text: 'Debt Type' } }, y: { title: { display: true, text: 'Value' }, beginAtZero: true }, y1: { // Secondary y-axis for After-Tax Cost if needed for clarity type: 'linear', position: 'right', title: { display: true, text: 'After-Tax Cost ($)' }, grid: { drawOnChartArea: false, // only want the grid lines for one axis to show up }, beginAtZero: true } }, plugins: { tooltip: { callbacks: { label: function(context) { var label = context.dataset.label || ''; if (label) { label += ': '; } if (context.dataset.label === 'Debt Weight (%)') { label += context.parsed.y.toFixed(2) + '%'; } else if (context.dataset.label === 'After-Tax Cost ($)') { label += formatCurrency(context.parsed.y); } else { label += context.parsed.y; } return label; } } }, legend: { position: 'top', } } } }); } // Initial calculation on load if default values exist document.addEventListener('DOMContentLoaded', function() { calculateWACD(); // Ensure canvas context is ready var canvas = document.getElementById('wacdChart'); if(canvas) { var ctx = canvas.getContext('2d'); // Initial empty chart setup if desired, or wait for first calculation // updateChart([], [], 0); // Or call calculateWACD() directly } }); // Add listener to inputs for real-time updates var inputFields = document.querySelectorAll('.loan-calc-container input, .loan-calc-container select'); inputFields.forEach(function(input) { input.addEventListener('input', function() { // Basic validation on input change var id = this.id; var value = this.value; var errorElement = document.getElementById(id + "Error"); if (errorElement) { errorElement.classList.remove("visible"); errorElement.textContent = ""; } // Immediate re-calculation if results are visible if (document.getElementById("results").style.display === "block") { calculateWACD(); } }); });

Leave a Comment