please help! 5

Brewster Company manufactures elderberry wine. Last yeac, Brewster eamed operating income of $192,000 after income taxes, Capital employed equaled $2.8 mililion. Brewster is 45 percent equity and 55 percent 10-year bonds paying 7 percent interest. Brenster's marginal tax rate is 40 percent. The company is considered a fairfy risky investment and probably commands a 12 -point premlum above the 4 percent rate on long-term Treasary bonds. Jontathan Brewster's aunts, Naby and Martha, have just retired, and Brewster is the new CEO of Brewster Company. He would like to improve EVA for the company. Compute EVA under each of the following independent scenarios that Brewster is considering: Required: Use a spreadsheet to perform your calculations and round all interim and percentage figures to four decimal places, If the EVA is negative, enter your answer as a negative amount. 1. No changes are made; calculate EVA using the original data. 2. Sugar will be used to replace another natural ingredient (atomic number 33 ) in the elderberry wine. This should not affect costs but will begin to affect the market assessment of Brewster Companyi bringing the premium above long-term Treasury bills to 10 percent the first year and 7 percent the second year, Cakculate revised EVA for both years. 3. Irewster is considering expanding but needs additional capital. The company could borrow money, but it is considering selling miore common stock, which would 3. Brewster is considering expanding but needs additional capital, The company could borrow money, but it is considering selling more common stock, which would increase equity to 80 percent of total financing. Total capital employed would be $3,500,000. The new after-tax operating income would be $380,000, Using the original data, calculate EVA. Then, recalculate EVA assuming the materials substatution described in Requirement 2. New after-tax income wili be 3380,000 , and in Year 1, the premlum will be 10 percent above the long-term Treasury rate, In Year 2 , it will be 7 percent above the long-term Treasury rate. (Hint: You will calculate three EVAs for this requirement.)