Please kindly calculate the residual income for 2022 and the current (starting from 2019) enterprise value for Zilla Ltd. The screenshot below is the reference information.

Imagine it is currently the rst day of 2019. The corporate tax rate is 40% and the WAKE is estimated to he 13% pa. Sup pose also that there is no surplus cash in anyr year and that Terminal Value {TV} at the end of 2022 is estimated to be 4 times the 2022 EE-iT. Ali amounts are given in thousands of dollars {$k} as at the last day of each year. The following forecast has been made for Zilla Ltd: 3'12 324 33? 350 Shareholders Equity 300 Debt 200 204 208 2'12 208 EEHT 120 128 13? 14? 15