Please don;t forget to include your formula's

(3-9) This is M&M with no corporate taxes.Sci-fi is currently unlevered.All earnings are paid out as dividends, and the growth rate is zero.They plan to issue $100,000,000 in debt at 6% to buy back stock.The capital structure change is permanent.Fill in all of the missing information in the table below.

	Unlevered	Levered
EBIT	80,000,000	80,000,000
INTEREST
Net Income
#Shares	10,000,000
EPS
Unlevered return	16%	16%
Return on Equity rE
Price
Firm Value (V)