everything in green i had to caluculate. i dont know how to find the equity & debt to TEV can you show me how to manually find that number.

Cost of Debt Assumptions Short-Term Debt Senior notes due 2021 Shortum borrowing Total Amount (USD Millons) 5.00 0.00 5.00 2 Yield Weighted Yield 5.50N 5.SON ODON 0.00 5.SON Total Debt Maturing in 2021 Short-term borrowing Amount 2 $ 5.00 $ 5.50% OX Yield 7 8 9 20 11 12 13 14 25 16 17 18 19 20 Long-Term Debt Senior notes due 2022 Senior notes due 2023 Seniorno due 2024 Senior notes due 2025 Senior notes due after 2025 Total Amount (USD Millons 10.00 12.50 5.50 15.00 35.00 78.00 Welchted Yield 5.00% 0.60 4.25 0.68 4.60% 032 4.30% OBI 4,90% 2 203 4.67% Due in 2022 Due in 2023 Due in 2024 Due in 2025 Due after 2025 S $ $ S $ 10.00 12.50 5.50 15.00 35,00 5.00% 4.25% 4.60N 4.30% 4.90 Total Debt Risk Free Rate Company Beta Expected Market Retum 2.00% 12 8.00% 63.00 4.72% Cost of Equity Tax Rate Market value of Equity 25% $ 150.00 Free Fot30 Company Beta sy Market Premium 2.000 1.20 5.OON Cest of Equity 9.20% Weighted Average Cost of Capital Calculations 150.00 33.00 32 33 34 35 Marret Value of Luty Total Debt Equity to TV Det TV Cost of Debt Effective Tax Rate A Tax Cost of Debt Contato 47 25% 62.25 9.20 WACC 0.00%