I have attached the question in a file. Please show work.

Using the residual income model, prepare a valuation of the common stock of Welmark Corporation as of Year 3 under the following assumptions: a. Forecast horizon of five years. b. Sales growth of 10.65% per year over the forecast horizon and 3.5% thereafter. c. All financial ratios remain at Year 3 levels. d. Cost of equity capital is 12.5%