show all calculations with supporting code

Part1: Capital Structure & WACC Market Cap ST Debt IT Debt Pref. Equity Total Capital Structure Expected Market Return Risk Free Rate Beta Country (Market) Risk Premium Equity Risk Premium Cost of Equity Total Debt Effective Tax Rate 1-Effective Tax Rate Note Rate Risk Free Rate Debt Adjustment Factor Total Pre-Tax Cost of ST Debt Total Pre-Tax Cost of LT Debt Total Pre-Tax Cost of Debt Cost of Debt Preferred Dividend Preferred Equity Cost of Preferred Equity Equity Debt Cost (A-T) Preferred Equity WACC SAR 348,000,000 SAR 6,255,062 SAR 32,304,208 SAR 0.000 6.180% 2.877% 10.520% 2,830% 2.877% 1.330 0.000 0.000 0,000 Part1: Capital Structure & WACC Market Cap ST Debt IT Debt Pref. Equity Total Capital Structure Expected Market Return Risk Free Rate Beta Country (Market) Risk Premium Equity Risk Premium Cost of Equity Total Debt Effective Tax Rate 1-Effective Tax Rate Note Rate Risk Free Rate Debt Adjustment Factor Total Pre-Tax Cost of ST Debt Total Pre-Tax Cost of LT Debt Total Pre-Tax Cost of Debt Cost of Debt Preferred Dividend Preferred Equity Cost of Preferred Equity Equity Debt Cost (A-T) Preferred Equity WACC SAR 348,000,000 SAR 6,255,062 SAR 32,304,208 SAR 0.000 6.180% 2.877% 10.520% 2,830% 2.877% 1.330 0.000 0.000 0,000