please fill in the yellow boxes in the last picture with formulas.

5 6.00 1,000.00 6.50% 97.00% 4.00 24.00 6 Term to maturity (years) 7 Face value 8 Annual coupon rate 9 Bond price (% of face value) 10 Coupon frequency (times per year) 11 Number of periods to maturity 12 13 Bond price 14 Coupon 15 YTM 16 Cost of debt 17 Cost of debt using EFFECT 970.00 16.25 1.78% 7.311% 7.311% 18 Beta Risk free rate Market portfolio risk premium 0.08 2.45% 6.25% Cost of equity 2.95% The capital structure of Emrem Co. is comprised of 15% preferred stock, 30% debt, and 55% common stock. The require return for the preferred stock is 15%. The company has a tax rate of 22%. Use this information to calculate the WACC fo Emrem Co. Tax rate Cost of debt After tax cost of debt Weight Required return Debt Preferred stock Common equity 1 WACC own