Following is the information about the capital structure of TEENESS Company:

	Shares O/S	Book value	Market value	Cost of Component (%)
Common stock	1,000,000	20,000,000	25,000,000	-
Preferred stock	100,000	2,500,000	2,500,000	12.00
Bonds	-	12,000,000	12,500,000	9.00
Loans	-	8,000,000	8,000,000	11.00
Total capitalization		45,500,000	48,000,000	-

Additional data available is as follows:

Tax rate 35%

Last years dividend per share Rs. 1.75

Growth-rate dividend 5.00%

Par value per share Rs. 20

Market value per share Rs. 25

Required:

By using the information provided above, find out the missing figures in the given table:

	Cost of components (%)	Weightage of individual componentsBV	Weightage of individual componentsMV	WACC BV (%)	WACC MV (%)
Common stock	?	0.47	0.52	?	?
Preferred stock	12.00	0.06	?	0.72	0.60
Bonds	9.00	?	0.26	?	?
Loans	11.00	1.19	?	1.36	1.22
Overall WACC (Weighted Average Cost of Capital)				?	?

(BV = Book Value; MV = Market Value)