please show steps and formulas

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. Current dividends are $6.60. What value would Dritter place on the stock and what about Zehnte who has a 10- year horizon? (Do not round intermediate calculations. Round your answers to 2 decimal places.) Horizon (years) PV (Dividends) $ 5.89 PV (Terminal Price) Value per Share 1 $ 110.00 2 3 10