You are considering buying a company using leveraged buyout. The company is projected to have sales of 500 million each year in the three years after buyout. The cost of sales and other administrative expenses are 60% of the sale.

Depreciation and amortization are 5% of the sale. Tax rate is 40%. Suppose that the change in net working capital and capital expenditure each ear is zero. If you borrow 1.5 billion at interest rate of 8% per year, and you use all the cash flow to repay debt.

1. What is the EBITDA in the first year after the buyout? (Enter the number in millions.)

2. What is the interest expense in the first year after the buyout?

3. What is the net income in the first year after the buyout?

4. How much debt can you retire in the first year? (Enter the number in millions.)

5. How much debt can you retire in the second year? (Enter the number in millions.)

6. What is the debt level two years after buyout?(Enter the number in millions.)