In building our model, we want the flexibility to consider a number of possible financing scenarios. As you can see below, we have set up six such scenarios that contemplate two possible refinancing scenarios, three LBO scenarios, and one case in which no transaction occurs at all. In each scenario, the sources of funds must equal the uses of funds. To the right of these cases is the active case, set above in our main inputs and assumptions block.