please show all work in excel

5. La Camorra@ currently uses no debt financing (L.. total capital equals total equity) but is considering a recapitalization to change its capital structure by issuing new debt and using the proceeds to buy back shares of common stock. You are given the following information about the firm, including the cost of debt (RD) at various levels of potential leverage (WD). Complete Table 2 below. a. What is the optimal capital structure (ie, optimal level of debt)? How can you tell? b. What is the intrinsic value per share at the optimal capital structure