can someone show me what this looks like in Excel? Thank you

The firm paid total dividend amount is S3,600,000 Net Income is $10,800,000 Earnings growth rate in the year 2013 is 10% In the year 2014 the eamings are expected to jmp to S14,400,000 and the firm expects to have profitable investment opportunities of S8,400,000 After 2014, the company will retum to its previous 10% growth rate. The firm's target capital structure is 40% debt and 60% equity Policies: eamings Total dividends paid in 2014-[S3,600,000x1.10 $3.960.000 It continues the 2013 dividend payout ratio Dividend Payout Ratiogo $10,800,000 S3,600,000 -0.3333(or) 33.33% Dividend paind in 2014-[S14,400,000x0.3333 -$4,799,520 Therefore, the Fim's total divdidens paid in 2014th year is $4,799,520