Convertible Arbritage Example

[Rosher]

I am referring to the example on Mechanics of Convertible Arbitrage in the Investment Management study notes Pg 70 -71. I was unable to get the new convertible price given as 1038 under 5% increase in stock price in Case 1. Please guide me for this and i will handle Case 2 myself.