show work in excel.

Question 5. (5 points) You are investing a perpetual bond which will pay you $100 in coupons in one year, $145 in coupons in two years and $160 in three years. After year three, the bond's coupon will increase by 1.5% per year forever. The discount rate for this bond is 4.7% per annum. How much is the bond worth today