A stock has paid a constant annual dividend of $1\mathrm{.}95$ a share in the past. It will increase it by $5\%$ next year and will keep it at that level through year $3$ after which dividends will increase by $2\%$ a year. If the required return on the stock is $14\%,$ what is the current value of the stock? ANSWER USING ONLY EXCEL FORMULAS