THIS IS ON M AND M MODEL $3$:

An un$-$levered firm, Toronto Maple Leaf, a fantasy hockey team for hockey fans that have dreams, hasEBIT of $$55,000$ that it expects it will earn forever and it pays all of its earnings as dividends to shareholders$($i$.$e$.,$ no growth$).$ Toronto Maple Leaf has $250,000$ shares outstanding. You are also supposed to complete the blanks spaces to in the table below, showing all your work and using the appropriate capital structure formulas. Excel calvulations are not allowed. Do not use Excel.