Please solve for the highlighted cells

Calculating 'ZZZ' WACC 2 Dividends at time 0 3 Growth in dividends 4 Number of shares repurchased 5 Number of shares 6 Share's Price 7 Debt 8 Interest paid 9 Tax rate, Tc 10 11 A. Calculating the company's cost of capital using Gordon model 12 13 Sum of repurchase: 14 Dividends at time 0 15 600,000 3% 150,000 2,000,000 2.5 3,000,000 250,000 30% Total Payment to Shareholders 16 Current payout per share 17 Cost of equity, rE 18 19 B. Calculating the WACC 20 21 Company market value 22 Cost of debt, rD 23 Total company value (E+D) 24 25 WACC 26 27