please find values for yellow cells and 2021 WACC. please help and ill rate!

A B D 7 DATA INPUT 8 BOND 1 BOND 2 9 Face Value (or book value) $4,547,200 $6,004,200 Coupon rate 8.21% 6.59% 11 Bond price (% of PAR) 106.9% 108.3% 12 Term to maturity (years) 12 24 13 Tax rate 20% 20% 14 Common Stock # Shares outstanding 2,550,000 16 Market value per share $115.67 17 Book value per share $13.48 18 Beta 1.12 19 Risk-free rate (TRF) 0.75% Market risk premium (rpm) 20 13.50% Market risk premium (rpm) 13.50% After-Tax COST (%) Current Market Value WEIGHT (%) Current Market Values ($) BOND 1 0.000% $0 0.000% BOND 2 0.000% $0 0.000% Common Stock 0.000% $0 0.000% 2021 WACC = 0.000%