Please question 5a and 5b. If u can please put the excel file so that i can download it. The last person who did this question his work was very blurry and I wasnt able to follow along.

Problem Three (15 marks) You are an analyst in charge of valuing common stocks. You have been asked to value two stocks. The first stock NEW Inc. just paid a dividend of $6.00. The dividend is expected to increase by 50%, 30%, 15%, 10% and 5% per year respectively in the next five years. Thereafter the dividend will increase by 3% per year in perpetuity. a) Calculate NEW's expected dividend for t= 1, 2, 3, 4, 5, and 6. The required rate of return for New Stock is 10% compounded annually, b) What is NEW's stock price? The second stock is OLD Inc. OLD will pay its first dividend of $12 in 5 years. The dividend will increase by 20% per year for the following 3 years after its first dividend payment. Thereafter the dividend will increase by 2% per year in perpetuity. c) Calculate OLD's expected dividend for t= 1, 2, 3, 4, 5, 6, 7, 8 and 9. The required rate of return for Old Stock is 10% compounded annually, d) What is OLD's stock price? Now assume that both stocks have a required rate of return of 40% per year for the first 6 years, 20% per year for the following 5 years, and thereafter the required rate of return will be 10%. e) What is NEW's stock price? f) What is OLD's stock price? (Hint: you may need to forecast more dividends than you did in parts a, and c.) Note you cannot use the NPV function to immediately value the stocks at time 0, as the required rate of return changes during the forecast period. Note: All calculations should be rounded to the nearest cent. That is 2 decimal places