Please help me with this Excel Assignment:

Project: Simple model to understand impact of Payout Policy

Objective: Generate Value$-$creating insights using Data$-$tables in Excel $($Deterministic Analsysis$)$

Specfic task and tool: Create a $2-$way data$-$table in the grey cells in the "Payout Policy" tab

b$=$ plowback ratio $=$ retention ratio $($percentage of net income that the firm keeps instead of paying as a dividend$)$

d$=$ dividends payout ratioi $($percentage of net income that the firm pays as a dividend; note that: d $+$ b $=1)$

g $=$ expected growth from retained earnings $=$ b $*$ ROE

Constant growth case: P$0=$ E$1/$k P$0/$E$1=1/$k

P$0=$ E$1(1-$b$)/$k$-($b x ROE P$0/$E$1=1-$b$/$k$-$g

Note: required condition: k$>$g

Please help with this excel assignemnt and in return give me an excel file that you created or screenshots with the a list of the formulas that you used for all cells. Excel file would be easier!