Could someone show me how to solve this using Excel if possible? Please show your work on Excel if you can. Thank You

CoffeeStop primarily sells coffee. It recently introduced a premium coffee-flavored liquor (BF Liquors). Suppose the firm faces a tax rate of 38% and collects the following information. If it plans to finance 11% of the new liquor-focused division with debt and the rest with equity, what WACC should it use for its liquor division? Assume a cost of debt of 5.3%, a risk-free rate of 3.8%, and a market risk premium of 6.9%. CoffeeStop BF Liquors Beta 0.59 0.25 %Equity 94% 89% %Debt 6% 11% The weighted average cost of capital is (Round to two decimal places)