Calculate residual income model of dmci for 10 years?

Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Cash And Equivalents 24,774.50 15,229.80 19,150.60 18,738.10 25,323.80 15,482.00 21,597.80 18,918.50 18,342.00 28,408.50 Short Term Investments 1,260.00 Accounts Receivable, Net 15,777.90 68.30 14,125.90 76.90 15,991.40 85.30 17,363.00 95.50 23,186.60 130.20 23,584.80 Inventory 23,171.80 28,619.70 32,158.20 33,374.60 Prepaid Expenses 352.50 1,003.60 640.30 Other Current Assets 5,849.00 8,924.90 5,784.60 781.80 5,449.60 34,698.60 353.40 7,841.60 44,691.50 293.10 11,708.70 28,240.80 49,666.50 29,463.80 34,429.00 38,833.40 Total Current Assets 71,185.80 67,972.20 73,802.00 75,792.40 91,499.50 95,890.20 Property Plant And Equipment, Net 31,619.40 49,017.00 52,678.70 55,976.30 55,926.60 57,313.30 Capitalized/Purchased Software 33.60 Long-term Investments 11,664.90 Goodwill Other Intangibles 180.50 33.60 80.80 10,911.50 1,637.40 11,457.70 1,637.40 73.90 12,761.00 1,637.40 Other Long-term Assets 8,995.10 Total Assets 123,712.90 80.80 7,457.10 137,156.90 7,362.00 146,937.80 73.90 9,552.50 155,867.50 77.60 13,598.10 1,637.40 77.60 8,997.80 171,814.60 75.90 14,384.30 1,637.40 75.90 328.00 8,869.90 108,702.90 63,709.20 73.10 15,362.20 53,895.40 426.20 9,717.30 112,421.10 62,436.00 77.70 16,746.40 54,208.90 61,524.50 759.60 13,427.60 121,167.00 15,527.70 144,294.10 59,736.90 29.50 17,677.40 58,145.60 49.00 18,381.90 - 13,027.60 182,404.70 73.10 12,866.40 200,787.00 77.70 12,634.60 29.50 16,505.10 49.00 19,840.20 204,393.50 215,145.50 240,760.00