SOURCES & USES Purchase Price / Enterprise Value Historical EBITDA @ Close EV as Multiple of Min EBITDA Subordinated Debt EBITDA Multiple Senior Debt EBITDA Multiple Transaction Expenses Transaction Expenses (come out of post-close ret $ Financing Fees (capitalized on balance sheet) $ $147,051 #DIV/0! 2.5x 1.5x 1,000 1,000