Use the following information to develop a spreadsheet model that will calculate the free cash flows and the value of the equity for the company: Please show formulas

12% $1000 $100 $250 12% 35% 20% Cost of capital Most recent year's sales Nonoperating assets Interest-bearing debt Operating profit margin Working capital/sales Fixed assets/sales Noninterest-bearing Current liabilities/sales Tax rate Forecasted sales growth Years 1-2 Years 3-5 6-00 10% 40% 12% 8% 4%