Calculate the present value of a stock if this stock is expected to pay $10.60 dividend in the next three years and then $15 for year 4 to year 6, and in year 7 and thereafter, it pays $20 constant dividend forever. Assume investors opportunity cost of investment is 10%. Please provide Excel formula in your answer and briefly explain the steps in your calculations.