As you can see the Answer is 14.29. Please provide an excel sheet with formulas to get to the WACC. Please and thank you.

Filer Manufacturing has 7 million shares of common stock outstanding. The current share price is $79, and the book value per share is $6. Filer Manufacturing also has two bond issues outstanding. The first bond issue has a face value of $70 million, has a 8 percent coupon, and sells for 94 percent of par. The second issue has a face value of $40 million, has a 9 percent coupon, and sells for 107 percent of par. The first issue matures in 23 years, the second in 6 years. The most recent dividend was $5.1 and the dividend growth rate is 9 percent. Assume that the overall cost of debt is the weighted average of that implied by the two outstanding debt issues. Both bonds make semiannual payments. The tax rate is 34 percent. Required: What is the company's WACC? (Do not round your intermediate calculations.) Multiple Choice 14.29%