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 $4.80 at the end of the first year. (Do not round intermediate calculations. Round your answers to 2 decimal places.)

TABLE 7.4 Value of Blue Skies + II Horizon (years) 1 2 3 10 20 30 50 PV (dividends) $2.68 5.26 7.75 22.87 38.76 49.81 62.83 73.02 PV (terminal price) $72.32 69.74 67.25 52.13 36.24 25.19 12.17 Value per Share $75 75 75 75 75 75 75 100 1.98 75 Value per Horizon (years) 1 1 PV (Dividends) PV (Terminal Price) Share 2 3 10