please show in Microsoft excel format with formulas

(5 points) Calculate the value of a common stock share of a firm whose most recent dividend was $2.00 and is expected to grow at 7 percent per year for the next 2 years, after which the dividend growth rate will decrease to 4 percent per year indefinitely. Assume a 12 percent required rate of return