The partners at MoPari consider the acquisition of ABC Inc. through a leveraged buyout. ABCs projected EBITDA for next year is $100 million and the expected growth rate over the next 5 years is 5% per year. An MD at MoPari has determined that the debt capacity of ABC is 4.4x EBITDA. The financing structure assumes full amortization of senior debt (35% of debt capital) in 5 years. The deal-related expenses are $2 million. What is the affordable price if MoPari requires 30% rate of return and expects an exit in 5 years at an EBITDA multiple of 5.0x? Show a table with Sources and Uses of funds.

1. For the first question, please use the following relationship, "Affordable price (purchase price or offer price) = Total -Expenses."

2. Please fill in the blanks in the table for Sources and Uses of funds.

Sources	Uses		Sources	Uses
Senior debt			Purchase price
Sub debt			Expenses
Equity
Total			Total