this is all that was provided

PLEASE USE EXCEL TO ANSWER CARLY, Inc. shares have 551 million ordinary (common) stock outstanding and is trading at a price of $27 per share. Additionally, CARLY INC common stock has a beta of 1.1, the yield on treasury bills is 3%, and the expected market return is 13%. The company also has 1 million preferred stock outstanding, each worth $1 per share. The preferred stock currently pays a dividend of $4.00 per share and this is expected to continue indefinitely. Further, CARLY INC has $1 billion of bonds outstanding but these trade at 95% of their par value. When the bonds were issued, they were sold at par, promised to pay semi-annual coupons, and had an annual coupon rate of 5%. If the corporate tax rate is 21%, determine the WACC for CARLY Inc