Strategic Financial Analysis BUSS $3083$

The question in the picture. FCFE year $+1$ year $+2$ and their pv$,$ FCFE Horizon $($terminal$)$ year and its pv$.$ Instrinsic value of the company. Question and all data needed is in this picture. please include the solutions $($and excel formulas$)$ for the calculations and each step required. screenshot of all the excel work is what i am looking for