Please try to answer this using an excel file so i can know the formulas

Net Working Capital (Deficit) 2. NWC= Increase/Decrease in Working Capital (484.0)(1,002.0)488.0(593.0)2,555.0 1. Working Capital as reported on the Cash Flow Statement \begin{tabular}{|llllll} 11,833.0 & 12,379.0 & 13,965.0 & 11,980.0 & 15,492.0 \\ \hline \end{tabular}