Hi, can anyone provide me with the excel solution (with formulas) for this:

Residual Income Model and Nonconstant Growth

When a stock is going through a period of growth for T periods, followed by constant growth forever, the residual income model can be modifed as follows:

AI's Infrared Sandwich company had a book value of %12.95 at the beginning of the year, and the earnings per share for the past year were $3.41. Molly Miller, a research analyst at Miller, Moore & Associates, estimates that the book value and earnings per share will grow at 12.5 and 11 percent per year for the next four years, respectively. After four years, the growth rate is expected to be 6 percent. Molly believes the required return for the company is 8.2 percent. What is the value per share for AI's Sandwich Company?

EPS(1 g)-B,Xk