pls put cell formulas with answer pls

The Cost of Capital for Swan Motors, Inc. Input area: Output area: RE from CAPM Book value of debt Book value of equity Book value of company Weights Market value of debt Market value of equity Market value of company \begin{tabular}{|l|l|} \hline & million million million \\ \hline & million \\ million \\ million \end{tabular} WACC using book value WACC using market value