show excel work in detail

Non-constant dividend growth model: Compute the value of a share of common stock of Lexi's Cookie Company whose most recent dividend was $2.05 and is expected to grow at 8 percent per year for the next 5 years, after which the dividend growth rate will decrease to 3 percent per year indefinitely. Assume 9 percent required rate of return