PLEASE ANSWER ASAP I WILL GIVE THUMBS UP

IT NEED TO BE IN EXCEL FORMAT

Using the financial statement information in the Excel file for Renegade, Inc., what is the firm value of Renegade, Inc. when using a FCFF valuation approach? The WACC is 9.3% and the terminal growth rate is 3%. Hint: You should be using a DCF model here.

\begin{tabular}{|c|c|c|} \hline \multicolumn{3}{|l|}{\begin{tabular}{l} Liabilities and shareholders' equity \\ Liabilities \end{tabular}} \\ \hline \multicolumn{3}{|l|}{ Current Liabilities } \\ \hline \begin{tabular}{l} Acoounts payable \\ Short-term debt \end{tabular} & \begin{tabular}{r} $,300,000.00 \\ 7,700,000.00 \\ \end{tabular} & \begin{tabular}{r} 5,735,340.00 \\ 7,602,660.00 \\ \end{tabular} \\ \hline Total current liabilities & $14,000,000.00 & $13,338,000.00 \\ \hline Long-term bonds & $18,572,800.00 & $16,302,000.00 \\ \hline Total liabilities & $32,572,800.00 & $29,640,000.00 \\ \hline \multicolumn{3}{|l|}{ Equity } \\ \hline Common stook & $8,255,520.00 & $10,062,000.00 \\ \hline Retained earnings & 15,331,680.00 & 12,298,000.00 \\ \hline Total shareholders' equity & $23,587,200.00 & $22,360,000.00 \\ \hline Total liabilities and shareholders' equit & 56,160,000.00 & $52,000,000.00 \\ \hline \end{tabular}