I suck at excel. Can someone please help me with this problem. I know it's tedious but I have no idea how to go about it. Thanks ahead of time!!!

+ | Y 24 Y- fx 130% Q- Search in Sheet Home Layout Tables Charts SmartArt Formulas Data Review Edit Font Alignment Developer Number General Format Cells Themes Fill A. Arial 10 abc - A- A E Wrap Text Text Indent C Normal Bad XI > od Clear B I U A - E LG Paste - % % ) Merge .00 5.0 4.0 .00 Good HH Insert Conditional Formatting Calculation Neutral Delete Format Themes Aa H 1 K L M N O P Q 0 Before Tax or Float With Float 0 0 0 (15 Points) (15 Points) (15 Points) (15 Points) 0 J12 fx A B D E F G 1 2 3 1. Calculate the WACC for the given data. (60 Points) 4 5 6 7 Source Price Units Total Market Value % of Total After-tax Cost Check 8 Debt $ 925.00 400 7.21% 9 Preferred $ 95.00 1,000 10.74% 10 Common $ 65.00 10,000 12.80% 11 Totals WACC 12 13 Additional Bond Data Additional Preferred Data Additional Common Data 14 Tax Rate 40% Dividend $ 10.00 Dividend 0 $ 3.96 15 Coupon Rate 10% Flotation % 2% Growth Rate 6% 16 Face Value $ 1,000 Flotation 5% 17 Maturity 10 18 Flotation 1% 19 19 20 21 22 23 24 25 26 27 28 20 29 4 30 31 32 33 34 27 35 36 37 38 39 40 41 42 43 Start Here WACC Cost Benefit Analysis + Normal View Ready 200 RRRR Sumo