You are on page 1of 1

No.

of Shares 20000
cost per share 10
Adittional value to be raised 150000

Aditional Common Eq 10000 @ 15


Debt Interest 15%
Preference Capital 16%

EBIT 75000
EBIT rise to 120000
Tax Rate 0.3

Common EQ 2.8

Debt Issue 3.4125

Preferred Equity 3

You might also like