$\backslash$table$[[,\backslash$table$[[0\%$ Debt$/],[100\%$ Equity$]],\backslash$table$[[25\%$ Debt$/],[75\%$ Equity$]],\backslash$table$[[50\%$ Debt$/],[50\%$ Equity$]]],[$Pure business cash flows:$],[$EBIT$,$$$1,485,$$$1,485,$$$1,485$