Fill the blank column in regarding "Intrinsic Stock Price Maximized at Optimal Capital Structure" ( 40 points)

Fill the blank column in regarding "Intrinsic Stock Price Maximized at Optimal Capital (40 points). W -100%, Tax: 0.0% 1.00 12.00% WACC 12.00% Vop $750.00 mil $0.00 $750.00 10.0 $75.00 30% 70% 1.32 13.93% 11.66% $771.70 $231.51 mil $540.0 7.0 $77.17 36% 9.0% 8.0% 1.188 13.13% 11.70% $769.23 mi' $153.85 mil $615.38 mil 8.0 mn 10.0% 15.00% 12.00% $750.00 mil S300.00 $450.00 mil 6.0 mil $75.00 1.75 16.50% 12.75% $705.88 mil $352.94 mil $352.94 5.0 $70.59