please show calculations, use excel show formulas

Lotzuluhk is a firm with a leveraged capital structure. There are 1,050,000 shares outstanding with a $6.50 price per share and $2,925,000 in debt at 6.43% itnerest rate. The company is planning on issuing more shares to pay off its debt and adopt an all-equity structure. At what EBIT will the two capital structures break even? $520,820.16 $626,925,00 5850.400 .00 $1.020,40379 $447.719,64