show excel 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 unievered 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? Fill in formulas in the yellow cells to find the optimum capital structure. WACC at optimum debt ratio = Optimum debt ratio =