please note, 3465 M shares was used in each table, i forgot to change the heading only in each table.
and note these calcs are 100% debt. page 14 of indaba presentation says 60% debt to 40% equity.... so the numbers are a little out.... if anyone has an easy way to account for that i'll update the table again.
so same numbers, just updated headings in the table:
