Nut: Cab Cu C21hudeiheiu'tinday'cahlws. Enlnmnthlwhlmthl with: (shun-1'5. [3&5 [BlHI tannin the termini cash lm-T5

nputs Expected from you are highlighted in ellow Parameters riginal Debt riginal Equity ew Debt New Equity Old DIE Ratio New DE Ratio % Raised via Bonds % Raised via Equity Old Wd (From Yahoo!) (Unlevered) New Wd 0.0% New We 100.0% WACC ELP Total Liabilities ELP Total Stockholder E DE Ratio 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. 1 so.oo 2 3 4