please help, show excel equation

thank you

x] x Calculating WACC - Excel ? - X FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In Calibri 11 H 0 Paste BIU % Alignment Number Conditional Format as Cell Formatting Table Styles Styles Cells Editing Clipboard Font A1 X fx A B D E F G H 1 J 1 2 3 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 8 D 00 9 Common stock Preferred stock Debt Cost of equity Cost of preferred stock Cost of debt Tax rate 70% 5% 25% 11% 5% 7% 23% 10 11 12 13 14 15 Complete the following analysis. Do not hard code values in your calculations. 16 17 WACC 18 19 20 Sheet1 E + 100% READY Attempt(s)