Please use excel and excel formulas to solve wnd show work in excel for the following problem;

Problem $14\mathrm{.}7$: You are working as a consultant to the Vuori Clothing Company, and you have been asked to compute the appropriate discount rate to use in the evaluation of the purchase of a new warehouse facility. You have determined the market value of the firm's current capital structure $($which the firm considers to be its target mix of financing sources$)$ as follows:

$\backslash$table$[[$Source of Capital,Market Value$],[$Bonds$,$$$300,000$