Free cash flow

Year$1=700,000$

Year $2=800,000$

Year $3=950,000$

Year $4=1,100,000$

FCF

Growth rate of$$ FCF$,$ beyond year $4$ to infinityequals$2\%$

Weighted average cost of capitalequals$8\%$

Market value of all debt $$2,700,000$

Market value of preferred stock $1,100,000$

Number of shares of common stock to be issued $1,100,000$

how do I put this in excel format