Please help too complete all colored boxes in the excel spreadsheet

Computech Corporation is expanding rapidly and currently needs to retain all of its earnings; hence, it does not pay dividends. However, investors expect Computech to begin paying dividends, beginning with a dividend of $1.25 coming 3 years from today. The dividend should grow rapidly - at a rate of 29% per year - during Years 4 and 5; but after Year 5, growth should be a constant 5% per year. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. Open spreadsheet If the required return on Computech is 17%, what is the value of the stock today? Round your answer to the nearest cent. Do not round your intermediate calculations 1 Nonconstant growth 3 Your 3 Dividend, D, 4 Superoral growth rate 5 Normal growth 6 Required reum 29.00% 2300% 9 Dividends 10 PS 11 cash flows to common stockholders 15 PV of cash flows to common stockholders 14 Stock Price, P 16 Aterratively, using Excel NPV function 17 Stock Price, P Fomulas Shssti Formulas 29.07% 29.00% 5.00% - Dvidends $12500 INA NA WNA NA Cash fows to common stockholders INA W NA 2 ANA PV of cash flows to common stockholders 28 Stock Price, UNA Alternatively, using Exca NPV function Stock Price, P