***show formula's used in excel as well as answers.

***ALL INFORMATION IS GIVEN, use excel to calculate.

For this assignment you will use the attached Excel spreadsheet to build a one sheet model applying the five step process to calculate MicroDrive Inc.'s FCF, the uses of FCF, and other performance measures. Your spreadsheet should contain the following sections 1) FCF: consisting of calculations for NOPAT, NOWC, TOC, NIOC, and FCF. 2) Use of FCF 3) Performance evaluation: ROIC, OP, CR, MVA, and EVA. The model sheet must display each component of the formula. Columns and rows should be clearly labeled showing the equation for each formula. Each factor of the equation should be presented separately. For example the OP Ratio NOPAT / Sales. When presenting, you will create a cell which shows NOPAT, one that shows Sales, and one for the result. All original numbers used should reference a cell from the financial statements tab. Please view the attached scoring rubrics for the assessment