What are the formula for the highlighted blue cells?

Key facts and assumptions concerning Montego Company, a producer of recreational equipment, | appear below. Using this information, answer the following questions . Estimate Montego's cost of equity capital by using the CAPM equation. . Estimate Montego's weighted-average cost of capital. Prepare a table showing the relevant Amount b. b. variables Source (S millions) Percentage of Total Cost after tax Weighted Cost Debt Facts and Assumptions Equity Yield to maturity on long-term government bonds Yield to maturity on company long-term bonds Coupon rate on company long-term bonds (semiannual coupon payments) Current quote on company long-term bonds (on 1/1/2019) Original issue date Maturity date Market price of risk, or risk premium Estimated company equity beta Stock price per share Number of shares outstanding (million) Book value of equity (million) Book value of interest-bearing debt (million) 4.00% 7.00% $98.25 1/1/14 pmt 12/31/33 years to maturity $6.91 20 6.00% 1.10 $15.55 785.2 $9,965 $12,774 Tax rate 25.0% Key facts and assumptions concerning Montego Company, a producer of recreational equipment, | appear below. Using this information, answer the following questions . Estimate Montego's cost of equity capital by using the CAPM equation. . Estimate Montego's weighted-average cost of capital. Prepare a table showing the relevant Amount b. b. variables Source (S millions) Percentage of Total Cost after tax Weighted Cost Debt Facts and Assumptions Equity Yield to maturity on long-term government bonds Yield to maturity on company long-term bonds Coupon rate on company long-term bonds (semiannual coupon payments) Current quote on company long-term bonds (on 1/1/2019) Original issue date Maturity date Market price of risk, or risk premium Estimated company equity beta Stock price per share Number of shares outstanding (million) Book value of equity (million) Book value of interest-bearing debt (million) 4.00% 7.00% $98.25 1/1/14 pmt 12/31/33 years to maturity $6.91 20 6.00% 1.10 $15.55 785.2 $9,965 $12,774 Tax rate 25.0%