QUESTION NUMBER 9 EXHIBIT 3

ANSWER THE FOLLOWING QUESTION BASED ON EXHIBIT 2 8. Company A and Company B operate in the same industry. Company A is sold for $69,300. Based on this, what is the value of Company B? ANSWER THE FOLLOWING QUESTION BASED ON EXHIBIT 3 9. Both company A and Company B were purchased at the end of 2011 for a 5x EBITDA multiple and financed with $3,000 of debt. Based on the information provided, which company is likely to have a higher equity valuation at the end of 2014. Explain your reasoning (hint: one of the companies likely paid down more debt) ANSWER THE FOLLOWING QUESTIONS BASED ON EXHIBIT 4 10. Assume that Company A was sold at the end of 2011 for a 5.5x multiple of EBITDA, and the purchase price was financed in part with $3,500 of debt. If the company is sold at the end of 2013 for this same 5.5x multiple, what is the equity return (assuming no debt paydown). 11, Make all the same assumptions as you did in #10, but assume that the initial purchase was only financed with $1,000 of debt. What is the equity return in this case assuming no debt paydown? EXHIBIT 3 COMPANYA EBITDA CAP EX 2011 2200 1200 2012 2400 1220 2013 2600 1320 2900 1320 COMPANY B EBITDA CAP EX 2011 2012 2013 2014 2200 1200 2000 1220 2300 1320 2900 1320 EXHIBIT 4 (company A) 2011 2012 2013 EBITDA 875 925 970 EXHIBIT 5 (Company A) 2011 2012 2013 EBITDA 875 825 730