I am working through an excel assignment located at the end of chapter 7 in finacial management theory and practice 16. The answers in the back of the book only go to 7-24 this is 7-25 the website does not address the excel portion in your answers. Can someone please answer these for me. The table needs to be filled in. I am not sure what is meant by more information

Selected data for the Derby Corporation are shown below. Use the data to answer the following questions.
INPUTS (In millions)		Year
		Current	Projected
		0	1	2	3	4
Free cash flow			-$20.0	$20.0	$80.0	$84.0
Marketable Securities		$40
Notes payable		$100
Long-term bonds		$300
Preferred stock		$50
WACC		9.00%
Number of shares of stock		40