Create debt and equity schedules. Website link to BS and P&L. Produce CF page. Estimate returns. I would have just one change for the quantity of calendar year 1 refinancing. I would've another with the three EVs in year 3. This buy isn't the only way , but I think http://domycasestudysolution49371.affiliatblogger.com/45285245/take-my-case-study-and-solve-it-no-further-a-mystery