Use Microsoft Excel to estimate the value per share with FCFF method. Fixed Assets (Actual 2020) Taka (800,000 + Last six digit of your ID Number) Sales (Actual 2020) Taka 4580,000 Cash Operating Cost 80% of Sales Depreciation 10% of Fixed Asset Sales growth rate 10%, 8%, 6%, 5% and 5% for Year 1 through Year 5 respectively. Tax rate 25% Operating working capital 6% of sales Volume of Debt Taka 650,000 Number of Common Shares 220,000 Terminal Growth rate of FCFF 4%. WACC 10% The firm is running in full capacity. Make forecasting for 5 years. (Keep 2 digits after decimal) Last six digit of your ID Number 211063