Panda Industries Inc. has $2,942,811 in preferred equity and its outstanding debt has a value of $3,488,054. The firm's WACC is 10.04%. Use the DCF valuation model with the expected FCFs shown below; year 1 represents one year from today and so on. The company expects to grow at a 3.6% rate after Year 5. Rounding to the nearest penny, what is the value of common equity?
Peri	Free Cash Flow
Year 1	$1,167,687
Year 2	$1,360,353
Year 3	$1,839,925
Year 4	$2,706,969
Year 5	$3,527,853

Please show how to do this in EXCEL