please use excel formula to show work, Thank You

Maloney, Inc., has an odd dividend policy. The company has just paid a dividend of $3.50 per share and has announced that it will increase the dividend by $4.50 per share for each of the next five years, and then never pay another dividend. If you require a return of 11 percent on the company's stock, how much will you pay for a share today? Current dividend Dividend growth Required return 3.50 4.50 11% Complete the following analysis. Do not hard code values in your calculations. Year Dividend Share price