The WACC calculations are made estimating the debt and equity participation in the total value of the firm for each period and calculating the contribution of each to the WACC after taxes.
As a first step, we will not add up these components to find the value of WACC and we will calculate the total firm value with the WACC set at 0.
We will construct each table, step by step, assuming that WACC is zero.