SGH Expected Share Price According to SGH management, page-9

Variables:
X = share price end of last week (0.295);
Y = share price increment/up-lift from refinancing amendment;
Z = share price expected in short term;
W = Warrants to be issued (15% of any uplift in the MC);
N = Expected lending group taking up warrants (45%).
D = Expected dilution impact due to warrant issued (6 to 7 %)
Equations:
Equation 1: Z = Y + X;
Equation 2: W = 15% * Y * N;
Equation 3: W / Z = D
Questions:
How much is Z?