Calculate the WACC for the given data. $(40$ Points$)$

$\backslash$table$[[$Source$,,,$Units,Total Market Value,$\%$ of Total,After$-$tax Cost,Check,Before Tax or Float,With Float$],[$Preferred$,$$$,65\mathrm{.}00,800,,,,15\mathrm{.}70\%,,],[$Common$,$S$,45\mathrm{.}00,9,000,,,,15\mathrm{.}82\%,,],[$Debt$,$$$,925\mathrm{.}00,400,,,,7\mathrm{.}21\%,,],[(),,,,,,,$WACC,,$-]]$

Coupon Rate

Tax Rate

Face Value

Maturity

Flotation

$19$

$20$

$21$

$22$

$23$

$24$

$25$

$26$

$27$

$28$

$29$

$30$

$31$

$32$

D

Flotat

$33$

$34$

$35$

Additional Preferred Data

Flotation

Dividend

Additional Common Data

Dividend $0$

Growth Rate

$

$3\mathrm{.}96$

$5\%$

$6\%$