please answer question using excel formulas

10 and 11. use the information from the following table: \begin{tabular}{|c|r|r|r|r|r|} \hline \hline Book equityat the start of the year & 10 & 11.4 & 12.6 & 13.5 & 14.1 \\ \hline Earnings per share (EPS) & 2 & 2 & 1.5 & 1.2 & 1.8 \\ \hline Return on equity (ROE) & 0.2 & 0.18 & 0.12 & 0.09 & 0.13 \\ \hline Payout ratio & 0.3 & 0.4 & 0.4 & 0.5 & 0.6 \\ \hline Dividends per share (DIV) & 0.6 & 0.8 & 0.6 & 0.6 & 1.08 \\ \hline Growth rate of dividends & & 33% & 25% & 0% & 80% \\ \hline \end{tabular} Refer to the table in the Excel sheet provided for Q10-11. The table shows the forecasted financlals for XYZ Ca. What is the price of the stock when the subsequent groweh in dividends is expected to be 5.1% and the cost of equity assumed to be 12% ? 59.96 517.93 51231 514.72 $15.67 Question 11 Refer to the table in the Excel sheet provided for Q10-11. The table shows the forecasted financlais for XYZ Co. What is the PVGO' contribution to the price of stock at vime 4, l.e. What is PVGOA? Again assume 5.1% growth and 12% cost of equity as before. 51.16 51.04 50.96 50.65 30.48