Capital Structure

The capital structure (i.e., the combination of debt and equity) for the model is assumed to be 90 per cent bank debt and 10 per cent equity.

The bank debt assumes a base rate of three per cent, plus a three per cent margin, for a total interest rate of six per cent.

The after tax return on equity used is 10.50 per cent.