i need help asap :(

please calculate all the shaded areas and provide the formulas.

if you could list the answers vertically rather than posting it in a table horizontally that would be most helpful bc Chegg does cut answers out for some reason.

thank you!!

heres a clearer pic of the values if you need it

Exhib INI CALIFORNIA PIZZA KITCHEN ProForma Tax Shield Effect of Recapitalization Scenarios hands, except share data, figures based on and of June 2007) Debt Tonal Capital Actual 10% 2013 10% Interest rate) 6.16% 6.16 6.16 6.164 12.5 Taste 12.5% 32.5 32.996 30.04 30,054 10.05 30.084 amigos before income taxes and interest. 2) Interest experie wings before les Income Netice 0 30.034 2.255 4.174 250 1.391 28,43 9.101 1999 27,271 1.852 8.400 INAY 114 tookvale De 0 ty Tulpel 22.50 01.29 235.888 45.17 1710 2258 67.76 13.122 2253 225 Rewrity Market value D) 0 22.50 45.17 67.766 Market value of Market value of Motul SO10 Hins fond de aceroute de uw of the form from no lobo o dobr and liveide by anwal share outsending Prire Shares represes) Shows outstanding hand) Earnings per here 29/10 Price de B Mint market value of landwy Morfreulee - Bondrate, marker 36 Copy WACO Debt/Total Capital Actual 10% 20% 30% 6.16% 6.16% 6.16% 6.16% 32.5% 32.5% 32.5% 32.5% 30,054 30,054 30,054 30,054 1,391 2,783 4,174 0 30,054 9.755 25,880 28,663 2,303 27,271 8.852 8.400 20,299 19,359 18.419 17,480 0 22,589 45,178 225,888 67,766 158,122 203,299 180.710 225,888 225.888 225,888 225,888 0 22,589 45,178 67,766 Hint: fi $22.10 0 29.130 Return on equity Market value: 0 22,589 45,178 67.766 Debt(3) Equity (4) Market value of capital Market value of Debt/MV of Capital $22.10 Hint: find the Price per share Shares repurchased thousands) Shares outstanding (thousands) Earnings per share Price to earning ratio 0 29,730 Beta Cost of equiry Hint: use mark Hint: for risk WACC Exhib INI CALIFORNIA PIZZA KITCHEN ProForma Tax Shield Effect of Recapitalization Scenarios hands, except share data, figures based on and of June 2007) Debt Tonal Capital Actual 10% 2013 10% Interest rate) 6.16% 6.16 6.16 6.164 12.5 Taste 12.5% 32.5 32.996 30.04 30,054 10.05 30.084 amigos before income taxes and interest. 2) Interest experie wings before les Income Netice 0 30.034 2.255 4.174 250 1.391 28,43 9.101 1999 27,271 1.852 8.400 INAY 114 tookvale De 0 ty Tulpel 22.50 01.29 235.888 45.17 1710 2258 67.76 13.122 2253 225 Rewrity Market value D) 0 22.50 45.17 67.766 Market value of Market value of Motul SO10 Hins fond de aceroute de uw of the form from no lobo o dobr and liveide by anwal share outsending Prire Shares represes) Shows outstanding hand) Earnings per here 29/10 Price de B Mint market value of landwy Morfreulee - Bondrate, marker 36 Copy WACO Debt/Total Capital Actual 10% 20% 30% 6.16% 6.16% 6.16% 6.16% 32.5% 32.5% 32.5% 32.5% 30,054 30,054 30,054 30,054 1,391 2,783 4,174 0 30,054 9.755 25,880 28,663 2,303 27,271 8.852 8.400 20,299 19,359 18.419 17,480 0 22,589 45,178 225,888 67,766 158,122 203,299 180.710 225,888 225.888 225,888 225,888 0 22,589 45,178 67,766 Hint: fi $22.10 0 29.130 Return on equity Market value: 0 22,589 45,178 67.766 Debt(3) Equity (4) Market value of capital Market value of Debt/MV of Capital $22.10 Hint: find the Price per share Shares repurchased thousands) Shares outstanding (thousands) Earnings per share Price to earning ratio 0 29,730 Beta Cost of equiry Hint: use mark Hint: for risk WACC