show excel work please.

Paste Percentage Format Painter BI UE 5 AutoSum > + + E Merge & Center $ % 48 24 .00 Clipboard Insert Delete Format Font Conditional Format as Cell Formatting Table Styles Styles Alignment Clear Sort & Find Filter Select B12 Number > Cells Editing A B 2. C D E F G H 1 2. 0.5 12% 4% 35% 1 3 Bequity 4 Bdebt 5 Erm) 6 Risk-free, rt 7 Corporate tax rate To 8 Debt-equity ratio 9 10 11 Cost of equity 12 Classic CAPM 13 Tax-adjusted 14 15 Cost of debt 16 Classic CAPM 17 Tax-adjusted 18 19 Weighted average cost of capital (WACC) 20 Classic CAPM 21 Tax-adjusted 22 23 23 05 06 2 Q8 99 Q10 Ready Type here to search