Anyone able to walk me through this? Not sure how to complete this spreadsheet.

					Before	Step One:		Alternatives for Step Two:
					Recapitalization	Releveraging		Dividend		Share Repurchase
						Changes	After changes	Changes	After changes	Changes	After changes
Book Value Balance Sheets
Net working capital					$581,609	$3,000,000
Fixed assets, marketable securities, deferred tax assets					$851,795
Total assets					$1,433,404
Long-term debt					$0
Deferred taxes, other noncurrent liabilities					$157,127
Common equity					$1,276,287
Total capital					$1,433,414