please answer using excel calculations = then the equation

\begin{tabular}{|c|c|c|c|c|} \hline & A & B & c & D \\ \hline \multicolumn{5}{|l|}{1} \\ \hline 2 & Investment & Beta & Price Today & Annual Dividend \\ \hline 3 & Tom-Tom International & 1.67 & $25.00 & $1.84 \\ \hline 4 & Charm City, Incorporated & 1.00 & $18.00 & $2.20 \\ \hline 5 & Croaker Medical Supplies & -0.05 & $6.25 & $0.16 \\ \hline \multicolumn{5}{|l|}{6} \\ \hline 7 & Market Data & Expected Return & Standard Deviation & \\ \hline 8 & Market & 0.12 & 0.2 & \\ \hline 9 & Risk-Free Rate & 0.03 & 0 & \\ \hline \multicolumn{5}{|l|}{10} \\ \hline 11 & Required: & & & \\ \hline 12. & \multicolumn{4}{|c|}{ Using the information in the tables above calculate the expected price of the stock in one year. } \\ \hline \multicolumn{5}{|c|}{13} \\ \hline 14 & \multirow{2}{*}{\multicolumn{4}{|c|}{ (Use cells A3 to D9 from the given information to complete this question.) }} \\ \hline 15 & & & & \\ \hline 16 & Investment & Expected Price & & . \\ \hline 17 & Tom-Tom International & \multirow{3}{*}{r} & & \\ \hline 18 & Charm City, Incorporated & & & \\ \hline 19 & Croaker Medical Supplies & & & \\ \hline \multicolumn{5}{|l|}{20} \\ \hline \multicolumn{5}{|l|}{21} \\ \hline 22 & & & & \\ \hline \end{tabular}