$(20$ points$)$ The following financial statement data pertains to Peak Pharmaceuticals. Fill in the blue squares and calculate the WACC

Note, below I am showing the Market Expected Return $-$ I am NOT showing the Market Premium $.$ Make sure you account for that

when calculating the Cost of equity.

$2022$ Interest Expenxe

$2022$ end of year total debt

$2021$ end of year total debt

Company tax rate

$10$ year treasury rate

Market Expected Return

Estimated Company Beta

Market Capitalization of Equity

$$2,135$

$$35,000$

$$31,000$

$24\%$

$5\mathrm{.}00\%$

$10\%$

$1\mathrm{.}1$

$$240,000$

Fill in the Blue Squares

Pre$-$tax cost of debt

After$-$tax cost of debt

Cost of equity

Weight to Debt

Weight to Equity

WACC