Would like the work shown in excel please.

Labrador technologies Inc. develops and sells apps for smartphones and tablets. Since the firm plans to become public soon, the board of directors have asked for your help. The firm has $2,210,979 in preferred equity and the market value of its outstanding debt equals $3,104,157. The WACC for this firm is estimated to be 9.87%. Management's forecast of FCFs is shown below; year 1 represents one year from today and so on. The company expects to grow at a 2.5% rate after Year 5. In today's dollars, What is the terminal value of this company? Round your answer to the nearest penny and enter it in the box below. Period Free Cash Flow Year 1 $1,026,007 Year 2 $1,194,049 Year 3 $1,470,354 Year 4 $2,817,281 Year 5 $3,397,477 Labrador technologies Inc. develops and sells apps for smartphones and tablets. Since the firm plans to become public soon, the board of directors have asked for your help. The firm has $2,210,979 in preferred equity and the market value of its outstanding debt equals $3,104,157. The WACC for this firm is estimated to be 9.87%. Management's forecast of FCFs is shown below; year 1 represents one year from today and so on. The company expects to grow at a 2.5% rate after Year 5. In today's dollars, What is the terminal value of this company? Round your answer to the nearest penny and enter it in the box below. Period Free Cash Flow Year 1 $1,026,007 Year 2 $1,194,049 Year 3 $1,470,354 Year 4 $2,817,281 Year 5 $3,397,477