Please use Microsoft excel and provide formulas for each answer

The partners at MoPari consider the acquisition of ABC Inc. through a leveraged buyout. ABC's projected EBITDAfor next year is $1011] 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 4.43: EBITDA. The nancing 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 3% rate of return and expects an exit in 5 years at an EBlTDA multiple of 5.0:? Show a table with Sources and Uses of fund a. 1. For the first questionr 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. ___I_