With formulas and solutions please

Procter and Gamble (PG) paid an annual dividend of $1.77 in 2009. You expect PG to increase its dividends by 8.2% per year for the next five years (through 2014), and thereafter by 2.8% per year. If the appropriate equity cost of capital for Procter and Gamble is 8.9% per year, use the dividend-discount model to estimate its value per share at the end of 2009. The price per share is $ (Round to the nearest cent.)