Formula and calculation breakdown
Keep the formula explicit so finance reviewers can trace the logic quickly.
Equity = $500m
Debt = $200m
Total capital = $700m
Equity weight = 71.43%
Debt weight = 28.57%
Benchmark midpoint = 10.50%
Cost of equity = 10.00%
Contribution = 7.14%
CAPM = 4.50% + 1.10 x 5.00%
Pre-tax debt = 5.00%
After-tax debt = 3.75%
Contribution = 1.07%