Please help will thumbs up

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. TABLE 7.4 Value of Blue Skies