This is the excel formula for problem 2 in Chapter 18 for Corporate Finance: Core principles and applications (4th edition) by Ross, Westerfield, and Jaffe (2014). I have completed the solution for cash and NWC (including cash), but I am having difficulty finding current assets. Please assist.

UNIT 6: TEXTBOOK PROBLEMS CHAPTER 18: PROBLEM 2 $13 205 sa 200 53 206 $17 380 $1, 630 6 Net Worth 7 Long-term Debt Net Working Capital (Excluding Cash) 9 Fixed Assets 10 Current Liabilities $220 $4.025 12 | Cash = 131 Net Working Capital (Including Cash) = 14 Current Assets 15 16 17 CHAPIER 19: PROBLEM 1 (a thru d) 18 19 # of shares outstanding 20 Current Stock Price 490.000 $75 21 # of new shares outstanding in the future (nghts offering) 80 000