provide the formula and the formula with your values substituted for excel

Total Debt $ 108,047, 000, 000 Total Equity $16,4481669, 250,000 Intrest Expense $ 3,576,000,000 Risk- Free Return $ 3.50% Beta 8 1.17 Market Return 12.4070 Total Capital # 1,356,716, 250,000 Weigntoge of Debt & 0.007 cost of Debt 3.3% Weigntoge Of Equity 0.993 9.4 Cost of Equity WACC 9.30%