Young Financial is offering a unique investment, which has two components. The first pays $3,000 per year forever, with the first payment occurring in two years. The second component pays $5,000 beginning in four years, after which time the annual payment of this component will decline by 3% per year forever. If the discount rate is 8%, what is the current value (to the nearest dollar) of this investment?

Can you please show me how you got the answer, preferably in Excel.