Please provide cell formulas

Reacher Technology has consulted with investment bankers and determined the interest rate it would pay for different capital structures, as shown below. Data for the risk-free rate, the market risk premium, an estimate of Reacher's unlevered beta, and the tax rate are also shown below. Based on this information, what is the firm's optimal capital structure and what is the weighted average cost of capital at the optimal structure? Input Data Percent Financed Before-tax Risk-free rate 4.5% with Debt Cost Debt Market risk premium 5.5% (Wa) (rd) Unlevered beta 0.8 5.0% Tax rate 40.0% 10% 6.1% 20% 7.0% 30 8.0% 40% 10.0% 50% 12.5% 60% 15.5% 70% 18.0% Fill in formulas in the yellow cells to find the optimum capital structure. Debt/Value |Equity/Value Debt/Equity A-T Cost of Levered Cost of Ratio (Wd) Ratio (Ws) Ratio (Wa/Ws Debt (ra) Beta Equity WACC 0% 1.0 0.00 10% 0.9 0.11 20% 0.8 0.25 30% 0.7 0.43 40% 0.6 0.67 50% 0.5 1.00 60% 0.4 1.50 70% 0.3 2.33 WACC at optimum debt ratio = Optimum debt ratio =