Please show all excel formulas / functions to complete the problem.

Stock A and Stock B prices and dividends, along with the Market Index, are shown below. Stock prices are reported for December 31 of each year, and dividends reflect those paid during the year. The market data are adjusted to include dividends. Stock A: Stock Price $25.88 $22.93 $24.75 $16.13 $17.16 $11.44 Stock B: Stock Price $73.13 $78.45 $73.13 $85.88 90.00 $86.33 Market Index 2016 2015 2014 2013 2012 2011 Dividend $1.73 $1.59 $1.50 $1.43 $1.35 $1.28 Dividend $4.50 $4.35 $4.13 $3.75 $3.38 $3.00 $17.09 $13.27 $13.01 $9.96 $8.40 $7.05 Assume that Stock A has a required return of 13%. You will use this required return rate to discount the dividends calculated earlier. If you plan to buy the stock, hold it for three years, and then sell it for $27.05, what is the most you should pay for it