Please show formulas and how you got the answer. Thank you in advance!

Although Aspeon's EBIT os expercted to be $32 million, there is a great deal of uncertainty in the estimate. as indicated by the probabilities below. Assume Aspeon has two capitalization alternatives: Either an all-equity capital structure with $120,000,000 of stock or $60,000,000 of 13 percent debt, $60,000,000 of equity (BV). Complete the ROE.EPS,TIE analysis below. Although Aspeon's EBIT os expercted to be $32 million, there is a great deal of uncertainty in the estimate. as indicated by the probabilities below. Assume Aspeon has two capitalization alternatives: Either an all-equity capital structure with $120,000,000 of stock or $60,000,000 of 13 percent debt, $60,000,000 of equity (BV). Complete the ROE.EPS,TIE analysis below