Can I get the Excel format please?

B D E F G H 1 1 2 3 Mullineaux Corporation has a target capital structure of 70 percent common stock, 5 percent preferred stock, and 25 percent debt. Its cost of equity is 11 percent, the cost of preferred stock is 5 percent, and the pretax cost of debt is 7 percent. The relevant tax rate is 23 percent. What is the company's WACC? 4 5 6 7 70% 5% 25% 11% 8 Common stock Preferred stock Debt Cost of equity Cost of preferred stock Cost of debt Tax rate 9 10 5% 11 7% 23% 12 13 14 15 Complete the following analysis. Do not hard code values in your calculations. 16 17 WACC = 18 19 20