Number 7 based on exhibit 1

04600 560 2. Caleulate interest cowerage for 2011-2013, both including and excluding cap ex. 20( 2 700 ols 7So - :3 - o.. de -19 Calculate the EBITDA margineach year. 1300 3. 0 735o 300 0 At the end of 2010 a buyer pur Kases widget Companyfor 7x EBITDA. the purchase price? What is 6700 47600 5. How much was the val equity in Widget Company worth at the time of purchase? Mite4760D 6. The buyer financed the purchase price in part with $34,000 of debt. How was the rest of the purchase financed? 47600 7. At the end of 2013 the company is sold for 7x EBITDA. What is the sales price? How much money do the equity holders receive? What is the equity return