BA620 is evaluating the following capital structure. Unlevered beta is 0.75, risk-free rate =1.5% and market risk premium=6%. Free cashflow is $500 million and EBIT is $400 million. The company has 200 million shares. Tax rate is 25%. Which is the best capital structure for BA620 company? Fill in the necessary variables.

Percent of debt financing(wd)	0%	10%	20%	30%	40%	50%
Percent of equity financing(ws)	100%	90%	80%	70%	60%	50%
1.beta
2.Rs
Rd	5%	5.2%	6.0 %	6.40%	7%	8%
3.Rd(1-t)
4.W ACC
5.V op
6.Debt
7. Equity
8.Number of shares
9. Share price
10. Net Income
11. EPS