7/17/2019 lbo

http://slidepdf.com/reader/full/lbo563db84f550346aa9a92827e 1/3

Purchase price 2500

Existing devt 500

Fees 37.5

Restructuring cost 25

 Total cost 2562.5

1 2 3revenue 2000 2100 2205

E!T "00 "20 ""1

#E$$ ta% 120 120 120

noP&T 2'0 300 321

&(( (epn '0 '".' ').'''

less *+ 10 10 10

less +&PE% 100 105 110.25

,c- 250 26).' 2)0.63'

7/17/2019 lbo

http://slidepdf.com/reader/full/lbo563db84f550346aa9a92827e 2/3

" 52315.25 2"31.013 !+R 2

E!T "00

"63.05 "'6.2025 !T P&/ET ax 200

120 120 Existing "5

3"3.05 366.2025 can pa 155

)5.2'12' 100.))'2 det can e raised 16"'.)36

10 10

115.7625 121.5506

312.56'' 335.65 orro4 as uch as ou can

(et rate govt ond

7/17/2019 lbo

http://slidepdf.com/reader/full/lbo563db84f550346aa9a92827e 3/3

2 2 2 2

"20 ""1 "63 "'6

210 220.5 231.5 2"3

200 210 220.5 231.5

10 10.5 11 11.5

106.3'3 111.7021 117.0213 122.3"0"

ratespread