Please fill in all required blanks (: Thanks!

Cost of Capita Cost of Equit Cost of New Issues of Equity (common stock) Po D1/(rs-g) Dividend Growth 4.2 13.00% 6% 4.2 62 13.50% Cost of Equity (D1/Po Dividend Growth Cost of Equ CAPM rs+ RF +(Beta x (rm-RF) 5.5% 3.5% 25% d.5% Risk Free Rate (KRF) 130 200 1125 2504 BETA 15% 13% 14% 11% Market Return (KM) 5.50% 35% 25% 45% Risk Free Rate The After Tax Cost of Debt ri rd (1-T) Debt Tax Rate 100.00% 25.00% 10.00% 28.00 Cost of Preferred Stock Dividend Net Proceds Weighted Average Cost of Capital WACC (Wi) ri (Wp) rp (Ws) r Dollars Weights Rate r 10.0% 1000 Stock Bonds 2000 12.0 3500 Total Capital WACC Weighted Average Cost of Capital WACC (Wi) ri (Wp) Pr (Ws) r, or n Dollars Weights Rate WTr Stock 5000 19.0% 3000 10.0% 2000 Pre Stock Total Capital 10000 WACC