1

500,000,000 UGX

Purchase Price

3

100,000,000 UGX

Aquisition Costs (20%)

4

600,000,000 UGX

Total Purchase Price

2

10,000,000 UGX

Dedicated Investment Contribution

5

960,000,000 UGX

Projected Gross Revenue

6

48,000,000 UGX

Transaction Costs (5%)

7

912,000,000 UGX

Net Revenues

8

91,200,000 UGX

Retained Earnings (10%)

9

45,600,000 UGX

General Operations (5%)

10

45,600,000 UGX

Board Operations (5%)

11

729,600,000 UGX

Distributable Revenue