The Up and Coming Corporation's common stock has a beta of 1. If the risk-free rate is 3 percent and the expected return on the market is 15 percent, what is the company's cost of equity capital? (Do not round your intermediate calculations.)

18%

15%

15.75%

14.25%

15.6%

*If possible, could you solve in excel and show the formulas? Thank you!