Please complete $inan$ excel file

CE10.22 Using the following forecast assumptions from Chapter 7 for Thor Industries (THO), the r WACC for operations of 12.60 percent calculated in Chapter 9, and a continuing growth in cash flows beyond the forecast horizon of 1.00 percent, calculate the value of THO's operations. THO Multiyear Assumptions Assumptions: Sales growth Operating PM Operating ATO FY2019E FY2020E FY2021E FY2022E FY2023E FY2024E 5.56% 5.78% 4.815 3.61% 5.77% 4.329 1.61% 5.40% 4.219 1.400/0 5.35% 4.098 1.200/0 5.15% 4.098 1.000/0 5.15% 4.098