CR Oil is an integrated oil company. The following information is taken from its income statements for 2009 and 2010 (all dollar figures are in millions):,2009,Sales: $15,000; cost of goods sold: 50% of sales, depreciation: $500, CAPEX: $400, additional investment in net working capital: $150,2010,Sales: $16,000, cost of goods sold: 55% of sales, depreciation: $580, CAPEX: $250, additional investment in net working capital: $50,Applicable tax rate for the company is 35%.,Calculate company’s free cash flows (FCF) for 2009 and 2010,Estimate company’s FCF for 2010-2014 using the following assumptions: , Company’s sales will grow at 6% per year over the next five years;, Cost of goods sold as a percentage of sales is expected to increase by 1% each year, i.e., the gross margin ratio will be decreasing by 1% every year;, Total CAPEX each year is expected to be equal to 25% of additional sales that year (compared to the previous year);, Increase in net working capital in a given year will be equal to 5% of additional sales that year (compared to the previous year);, Total depreciation each year will be equal to the total depreciation in a prior year plus 20 % of CAPEX incurred in a prior year (for example, depreciation in 2010 was 500 + 20% x 400 = 580). Since the company is a going concern we need not be concerned about the liquidation value of the firm’s assets at the end of 2015.,,Please put in excel so I can see calulatation to check myself thx