Adding growth to the model

Tucci Co$.$ has a value of $$40$ million. Strong is otherwise identical to Tucci Co$.,$ but has $$16$ million in debt. Suppose that both firms are growing at a

rate of $7\%,$ the corporate tax rate is $35\%,$ the cost of debt is $7\%,$ and Tucci's cost of equity is $13\%($assume $r_{sU}$ is the appropriate discount rate for

the tax shield$).$

Use the Modigliani and Miller theory extension for growth to complete the following table. $($Note: Round all final answers to two decimal places.$)$