I need to learn how to get those results but without using excel please be clear in your explanation. NO EXCEL PLEASE T

Rework Table 7.4 for horizon years 1,2,3, and 10 , assuming that investors expect the dividend and the stock price to increase at 6% a year and that each investor requires the same 12% expected return. The company will pay a dividend of $3 at the end of the year. What value would an investor place on the stock? Do not round intermediate calculations. Round your answers to 2 decimal places