Complete the table given below and compute the WACC from the information provided after the table template.

$\backslash$table$[[$Capital component,Market value,Weight,$\backslash$table$[[$Cost of$],[$capital$]],\backslash$table$[[$Weight x$],[$cost of$],[$capital$]]],[$Debt$,,,,],[$Common stock,,,,$],[$Preferred shares,,,,$],[,,,,]]$

The following balance sheet extract relates to the Spread$-$Out Airlines Ltd$.$

$\backslash$table$[[$Bonds Payable,$$1,000,000$