One Page M&A Simple Model Improved Blank

 

[ourkl oh Hufis

Yrdfsdktof Dssueptof Dkqubrlr1 Ybel Zdrflr Bfk. Wurkmdsl Wrbkl Wlr [mdrl Wrlebue (%) % Kdsm % Lquby Horljofl Kdsm Bflrls Sdl

Ydrjl1 KC[ Korp. $7.77 -477.77% 7.7% 477.7% 7.7%

4L Slvlful [yflrjbls1 4L KOJ[ [yflrjbls1 4L OpLx [yflrjbls1

Kdsm Hroe Cdndfkl [mll Lquby Wurkmdsl Wrbkl Kdsml \sli Ilc Bssuli Flw [mdrl Bssuli Ilc Dvlrdjl Bflrlsr Sdl

$7.7 $7.7 $7.7 7.7 7.7% +NBCOS

Flw Ilct Slvonvor Ylre Nodf D Ylre Nodf C [lfbor Fols [lfbor [ucoribfdli Fols Omlr

7 7 7

$7.7 Wlrklftdjl 7.7% 7.7% 7.7% 7.7% 7.7% 7.7%

$7.77 7.7 7.7 7.7 7.7 7.7 7.7

Bssulfkl oh Koeeof [ok`

$7.77

Yotdn [ourkl oh Hufi

$7.77

Dkqubrlr Ldrfbfj Dfdnysbs 4 $7.7 $7.7 $7.7

3 $7.7 $7.7 #IBX/7!

; $7.7 $7.7 #IBX/7!

9 $7.7 $7.7 #IBX/7!

< $7.7 $7.7 #IBX/7!

Wro-hored Fl Bfkoel w/ [yflrjbls

#IBX/7!

#IBX/7!

#IBX/7!

#IBX/7!

#IBX/7!

[dfidnofl LW[ Wro-hored LW[ w/ [yflrjbls LW[ Dkkrltvl / Ibnutvl

#IBX/7! #IBX/7! #IBX/7!

#IBX/7! #IBX/7! #IBX/7!

#IBX/7! #IBX/7! #IBX/7!

#IBX/7! #IBX/7! #IBX/7!

#IBX/7! #IBX/7! #IBX/7!

[dfi Dnofl Slvlful [dfi Dnofl LCBYID [dfi Dnofl Fl Bfkoel

Jooi Zbnn Kdnkundtof Lquby Wurkmdsl Wrbkl Nlss1 Ydrjl's Fl Bilftdcnl Dssls Yodn Dnnokdcnl Wurkmdsl Wrlebue Nlss1 Ydfjbcnl Dssl Zrbl-\p Nlss1 Bfdfjcbnl Dssl Zrbl-\p Wnus1 Ilhlrrli Ydx Nbdcbnby Yodn Jooiwbnn Krldli

$7.7 24=.7 Dnnokdtof % 7.7% 7.7%

24=.7 7.7 7.7 7.7 $24=.7

\sl oh Kdsm Wurkmdsl oh Lquby Sltrbfj oh Ydrjl's Ilc Hbfdfkbfj Hll Yrdfsdktof Hll Lxklss Kdsm Yotdn \sl oh Hufis Lflrbrbsl Xdnul & Euntpnls Hunny Ibnuli [mdrls Ousdfibfj [mdrl Wrbkl Lquby Xdnul Wnul1 Ilc Wnus1 Wrlhlrrli lquby Wnus1 Ebforby Bflrls Nlss1 Kdsm LX

7.7 7.7 7.7 7.7 7.7 $7.77 Dkqubrlr 7.7 2