need help answering the missing sections

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 only 6% a year and that each investor requires the same 12% expected return. The company will pay a dividend of $5.10 at the end of the first year. What value would an investor place on the stock? Note: Do not round intermediate calculations. Round your answers to 2 decimal places. \begin{tabular}{|c|c|c|c|} \hline Horizon (years) & PV (dividends) & PV(terminalprice) & Value per Share \\ \hline 1 & $2.68 & $72.32 & $75 \\ \hline 2 & 5.26 & 69.74 & 75 \\ \hline 3 & 7.75 & 67.25 & 75 \\ \hline 10 & 22.87 & 52.13 & 75 \\ \hline 20 & 38.76 & 36.24 & 75 \\ \hline 30 & 49.81 & 25.19 & 75 \\ \hline 50 & 62.83 & 12.17 & 75 \\ \hline 100 & 73.02 & 1.98 & 75 \\ \hline \end{tabular}