How do I calculate the NWC? I don't want to miss this calculation.

I. Given the following data on proposed capital budgeting project. (Inputs Expected from you are highlighted in yellow) Economic life of project in years. Price of New Equipment Change in Fixed Costs Variable Costs (% of Revenue) Salvage value of New Equipment Marginal Tax Rate Generation First Year Capacity factor Capacity Factor Growth Rate Sale Price Cost of Bonds Cost of Stock Spreadsheet for determining Cash Flows Timeline: II. Net Investment Outlay = Initial CFs 6 39.0% 33000 kw per hour O_ 139 per kW-hour Parameters Debt riginal Equity ew Debt ew Equity ld Ratio ew DE Ratio Raised via Bonds Raised via Equity (From Yahoo!) Pup (Unlevered) New Wd 23.0% New We 77.0% WACC ELP Total Liabilities ELP Total Stockholder Equity lever e 1,042.00 16.00 Year Note Cells C20 and C21 include the initial (today's) cash flows. Column D through I are the operating cash flows. Cells 138-141 contain the terminal cash flows. 0 2 3 4 5 Price of Equipment Change in III. Cash Flows from Operations Revenue Generation Capacity factor Electricity G eneration Revenues 170557200